CashFlowRE
Sign in Sign up
715 Sunny South Ave
C+ Composite 61.98
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +24.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$120,000

715 Sunny South Ave · Boynton Beach, FL 33436
2 bd · 2.0 ba · 1,352 sqft · Manufactured · 103 Days on market
Built 1987 8,712 sqft lot $1023/mo HOA · 39% of rent ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Just Listed !!! Beautifully updated 2 bedroom 2 bath home with an open floor plan , attached carport screened in and storage room . This home is an absolute Must See ! Completely renovated , New Kitchen with Quartz Counters , Stainless Appliances , Cabinets with large drawers for storage , Dining Area open to the kitchen and great room. New Flooring and Sub floors, Drywall Walls, AC 2025. Gorgeous master bath with soaking tub and separate shower , large closet space in both bedrooms, King Size beds . The home is being sold furnished turnkey , just bring your personal items. Located in a Gated Community , close to shopping , restaurants , I-95 .

Key facts

  • Storage room
  • Quartz counters
  • New kitchen

Tags

ATTACHED CARPORTSCREENED INSTORAGE ROOMNEW KITCHENQUARTZ COUNTERSSTAINLESS APPLIANCES

Property features AI

Finance

  • Other: Pets allowed with number and size limits
  • HOA & community: Homeowners association (has HOA); Monthly association fee; Association covers common areas, grounds maintenance, pool(s), recreation facilities, and taxes; Community amenities: clubhouse, fitness center, gated community, kitchen facilities, pickleball, pool; Senior community

Exterior

  • Parking: 2 total parking spaces; 2 covered parking spaces
  • Utilities: Electricity connected; 110V and 220V electrical service
  • Home design: Manufactured home; Single-story
  • Construction: Manufactured construction; Resale
  • Exterior features: Community pool and spa

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Furnished; Bathtub; Separate shower

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $120k).
  • Recommended offer: $109k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.3% in Boynton Beach — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute F.
  • Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.6%/yr); 445 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 39% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,200 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.20%
Cap rate
8.65%
Cash-on-cash
8.40%
DSCR
1.37
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.66×
Total profit
$-11,536
Equity at exit
$17,892
10-year hold
IRR
-12.7%
Equity multiple
0.47×
Total profit
$-17,963
Equity at exit
$10,375

Cash invested: $33,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33436

Home prices YoY
-26.0%
Rents YoY
-0.6%
Active inventory
445
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,642 high interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$1,023
Vacancy / Maint / Mgmt
$555
Net cashflow
$235

Break-even live

Break-even rent $2,345
Max offer price $120,000
Occupancy floor 86%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$30,000
Closing costs
$3,600
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
190 Temple Ave Boynton Beach, FL 3.0 2.0 1781 $4,200 $2.36 24d 1 0.22mi
920 Sun Acres Ln Boynton Beach, FL 2.0 2.0 1352 $2,200 $1.63 24d 1 0.33mi
1515 Arezzo Cir Boynton Beach, FL 2.0 2.5 1286 $2,750 $2.14 24d 1 0.34mi
3930 Max Pl Boynton Beach, FL 1.0 1.0 925 $2,550 $2.76 21d 1 0.36mi
3930 Max Pl Boynton Beach, FL 3.0 2.0 1550 $2,825 $1.82 24d 1 0.36mi
107 Buttonwood Ln Unit 107 Boynton Beach, FL 2.0 2.5 1264 $2,600 $2.06 24d 1 0.40mi
3500 Sandpiper Dr Boynton Beach, FL 1.0–2.0 1.0–2.0 1147 $2,579 $2.25 21d 22 0.44mi
2305 N Congress Ave #18 Boynton Beach, FL 3.0 2.0 1217 $2,600 $2.14 14d 1 0.54mi
2317 N Congress Ave #24 Boynton Beach, FL 2.0 1.0 902 $2,300 $2.55 5d 1 0.54mi
8202 White Rock Cir Boynton Beach, FL 3.0 2.0 1738 $3,300 $1.90 7d 1 0.55mi
2303 N Congress Ave #15 Boynton Beach, FL 2.0 1.0 925 $1,950 $2.11 24d 1 0.56mi
4101 Mahogany Dr Boynton Beach, FL 1.0–2.0 1.0–2.0 950 $2,169 $2.28 3d 11 0.56mi
2307 N Congress Ave #24 Boynton Beach, FL 2.0 1.0 902 $1,700 $1.88 2d 1 0.57mi
2319 N Congress Ave #28 Boynton Beach, FL 2.0 2.0 1172 $1,945 $1.66 7d 1 0.57mi
80 Baytree Cir Boynton Beach, FL 3.0 2.0 1584 $3,230 $2.04 14d 1 0.59mi
6 Via de Casas Sur #104 Boynton Beach, FL 2.0 2.0 996 $2,195 $2.20 24d 1 0.63mi
1071 Fosters Mill Rd Boynton Beach, FL 3.0 2.0 1615 $2,900 $1.80 4d 1 0.66mi
18 Via de Casas Sur #205 Boynton Beach, FL 3.0 2.0 1096 $2,750 $2.51 24d 1 0.67mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 24d 1 0.71mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 19d 1 0.71mi
220 Savannah Lakes Dr Boynton Beach, FL 2.0 2.0 1098 $2,365 $2.15 2d 1 0.72mi
15 Via de Casas Sur #204 Boynton Beach, FL 2.0 2.0 996 $2,400 $2.41 24d 1 0.72mi
51 Meadows Dr Boynton Beach, FL 2.0 2.0 1263 $2,400 $1.90 24d 1 0.75mi
3736 Coelebs Ave Boynton Beach, FL 3.0 2.0 1232 $3,000 $2.44 24d 1 0.77mi
54 Egret Way Boynton Beach, FL 3.0 2.0 1608 $3,500 $2.18 1d 1 0.78mi
8949 Oak St Boynton Beach, FL 2.0 2.0 1040 $1,300 $1.25 24d 1 0.85mi
4220 Grove Park Ln Unit 1 Boynton Beach, FL 3.0 2.0 1406 $3,400 $2.42 4d 1 0.86mi
4220 Grove Park Ln Unit 1 Boynton Beach, FL 3.0 2.0 1406 $3,600 $2.56 24d 1 0.86mi
1831 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 975 $2,230 $2.29 4d 1 0.86mi
1831 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 975 $2,210 $2.27 24d 1 0.86mi
4296 Grove Park Ln Boynton Beach, FL 3.0 2.0 1696 $3,350 $1.98 24d 1 0.88mi
3901 Medford Ct Boynton Beach, FL 2.0 2.5 1374 $2,650 $1.93 24d 1 0.89mi
3901 Medford Ct Boynton Beach, FL 2.0 2.5 1374 $2,650 $1.93 5d 1 0.89mi
2791 S Evergreen Cir Boynton Beach, FL 3.0 2.5 1727 $3,200 $1.85 24d 1 0.91mi
2789 S Evergreen Cir Boynton Beach, FL 3.0 2.5 1626 $3,000 $1.85 17d 1 0.91mi
3 Afton Pl Boynton Beach, FL 2.0 2.0 1196 $2,645 $2.21 18d 1 0.91mi
1605 Renaissance Commons Blvd Boynton Beach, FL 1.0–3.0 1.0–2.0 1148 $2,538 $2.21 1d 12 0.93mi
3771 Newport Ave Boynton Beach, FL 3.0 2.0 1795 $3,500 $1.95 18d 1 0.93mi
4259 Wood Ride Unit E Boynton Beach, FL 2.0 2.0 1240 $2,350 $1.90 7d 1 0.94mi
7705 Forest Green Ln Boynton Beach, FL 2.0 2.0 1379 $3,200 $2.32 17d 1 0.95mi

HOA detail

Monthly dues
$1,023 · $12,276/yr
Likely covers
security

Listing history 15 events

  1. 2026-06-18
    days on market $120,000 Active 103 DOM
  2. 2026-06-17
    days on market $120,000 Active 102 DOM
  3. 2026-06-16
    days on market $120,000 Active 101 DOM
  4. 2026-06-15
    days on market $120,000 Active 100 DOM
  5. 2026-06-13
    days on market $120,000 Active 98 DOM
  6. 2026-06-09
    days on market $120,000 Active 94 DOM
  7. 2026-06-08
    days on market $120,000 Active 93 DOM
  8. 2026-06-07
    days on market $120,000 Active 92 DOM
  9. 2026-06-04
    days on market $120,000 Active 89 DOM
  10. 2026-06-03
    days on market $120,000 Active 88 DOM
  11. 2026-06-02
    days on market $120,000 Active 87 DOM
  12. 2026-06-01
    days on market $120,000 Active 86 DOM
  13. 2026-05-31
    days on market $120,000 Active 85 DOM
  14. 2026-05-06
    price $120,000
  15. 2026-03-05
    listed $135,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,710
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$2,537
− Management
−$2,537
− HOA
−$12,276
− Depreciation
−$3,491
Taxable income
$1,747
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$419
After-tax cash flow
$2,404/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Palm Beach
NCES district ID
1201500
Math proficiency
46% ▼ -16.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$53,943
Composite
42.72/100
National rank
#3160
State rank
#34 of 73 in FL

Livability — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

Amenities D+ Commute F Cost of living B Crime D- Employment C Housing A+ Health & safety B+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
48,743
Household income
$75,789
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
1813.0

Population outlook (Palm Beach County) Hauer SSP2

Today (2025)
1,637,487 people
By 2030
1,743,255 · +6.5%
By 2040
1,948,712 · +19.0%
By 2050
2,132,979 · +30.3%
By 2075
2,530,027 · +54.5%
By 2100
2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 52% Black 24% Hispanic / Latino 19% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 3% Dominican 1%
Common ancestry
Hispanic 12% Romanian 3% Scotch-Irish 2%
Foreign-born
27% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 14% French/Haitian/Cajun 13% Other Indo-European 2%

Political lean MEDSL · Palm Beach

2024 margin
Toss-up / Even · D 50.0% · R 49.2%
2008→2024 swing
-22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
All cycles
2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.59%
Current HPI
311.7742
Rent YoY
▼ -0.57%
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-11.1% since first listed
2 events — show timeline
  • 2026-05-06 Price Changed $120,000 MCRTC
  • 2026-03-05 Listed $135,000 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…