3711 37th Way · West Palm Beach, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 106°F)
- 6 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +13.0/30.0
- 1% rule +6.7/10.0
- ARV discount +5.5/15.0
- Schools +4.3/10.0
- Livability +4.1/5.0
- DSCR +3.9/10.0
- Rent growth +3.3/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$240,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Move-in ready! THE best location in the neighborhood, w/ water views & close to amenities. Just min from Dwntwn WPB, Ballpark of the Palm Beaches, more. Enter thru a gated courtyard, perfect for grilling & enjoying privacy outdoors. Featuring on-trend laminate flrs thruout, w/ a perfect floor plan for living & entertaining, this spacious home feat: updated Kit, w/ granite, s/s appl & Brkfst Bar, open to Dining area; Spacious Liv Rm w/ slider to courtyard; 1st fl half-bath/laundry. Upstrs, both bdrms w/ sliders to balconies to enjoy the waterviews. Relax in the lg Master Suite, w/ huge walk-in closet w/ orgnizrs. Mstr Bath has granite top & lg shower. 2 parking spots/lots of guest prkg. Quiet community has 3 amenity areas w/ pools, lit tennis, tot lots, volleyball, basketball, jog/fitness trails.
Key facts
- Updated kitchen
- Granite counters
- Large primary suite
Tags
Property features AI
Finance
- Other: Pets allowed (restrictions possible)
- HOA & community: Homeowners association (Village of Sandalwood Lakes HOA); Monthly HOA fee; HOA amenities include pool, tennis courts, basketball court, jogging path, and sidewalks; HOA fee covers cable TV, grounds maintenance, sewer, trash, water, common areas, and common real estate tax
Exterior
- Parking: Parking for 2 vehicles; No carport
- Utilities: Public water; Public sewer; Electricity connected (circuit breakers); Water connected
- Home design: Townhouse; Single-story; Resale property; Faces north
- Construction: CBS construction
- Exterior features: Waterfront location; Built-up roof; Metal roof
Interior
- Kitchen: Dishwasher; Electric range; Electric cooktop; Microwave; Refrigerator
- Bedrooms: No main-level bedrooms
- Flooring: Vinyl flooring; Wood flooring
- Bathrooms: 2 full bathrooms and 1 half bathroom (3 total)
- Heating & cooling: Central heating; Central air; Ceiling fans
- Interior features: Walk-in closets
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.5-bath townhouse listed at $240k.
Deal economics
- At list price, monthly cash flow is $-12 ($-147/yr) — negative.
- To cash-flow at today's rent, offer at most $238k (0.9% below list).
- Meets the 1% rule at list price ($3k rent vs $240k).
- Recommended offer: $236k (1.5% below list) — sets the bar for market timing.
- Cap rate 6.2% vs local median 3.8% in West Palm 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 82/100 on livability (#75 in FL, #1,255 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, crime 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.
- Zoned schools: Egret Lake Elementary School (math 32% / reading 37%, grade F, #1,709 of 2,144 statewide, top 81%, 569 students, 80% FRL); Bear Lakes Middle School (math 19% / reading 33%, grade F, #506 of 571 statewide, top 89%, 842 students, 74% FRL); Palm Beach Lakes High School (math 17% / reading 26%, grade F, #546 of 667 statewide, top 82%, 2,688 students, 70% FRL) — zoned schools average 75% FRL vs 52% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 27% at this address vs 50% district-wide (-22 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+3.1%/yr); 306 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 20 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 18y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $175k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 23% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is F 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 1.17% ✓
- Cap rate
- 6.23%
- Cash-on-cash
- -0.22%
- DSCR
- 0.99
- GRM
- 7.1
CMA / ARV
- ARV (on-the-fly)
- $229,896
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 6606 66th Way | 0.47mi | 2/2.5 | 1,236 (0%) | 9mo | $230,000 | $186 | 71 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.08% rent growth · sell at horizon
- IRR
- -16.3%
- Equity multiple
- 0.42×
- Total profit
- $-39,055
- Equity at exit
- $35,785
- IRR
- -7.6%
- Equity multiple
- 0.52×
- Total profit
- $-32,505
- Equity at exit
- $20,751
Cash invested: $67,200 (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
ZIP-level market 33407
- Rents YoY
- 3.1%
- Active inventory
- 306
- Price-to-rent
- 7.1×
Monthly cashflow live
- Estimated rent
- $2,798 high interval (Pro) →
- Mortgage (P&I)
- −$1,259
- Tax from tax record
- −$230 /mo · $2,760/yr
- Insurance
- −$100
- HOA
- −$634
- Vacancy / Maint / Mgmt
- −$588
- Net cashflow
- $-12
Break-even live
Sensitivity live
| Price | -10% $124 | -5% $56 | +0% $-12 | +5% $-80 | +10% $-148 |
|---|---|---|---|---|---|
| Rent | -10% $-233 | -5% $-123 | +0% $-12 | +5% $98 | +10% $209 |
| Rate | -1.0pp $109 | -0.5pp $49 | base $-12 | +0.5pp $-74 | +1.0pp $-138 |
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
- $60,000
- Closing costs
- $7,200
- 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 10 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2439 24th Way #2439 West Palm Beach, FL | 2.0 | 2.5 | 1236 | $3,000 | $2.43 | 0d | 1 | 0.28mi |
| 3590 Village Blvd West Palm Beach, FL | 1.0–3.0 | 1.0–2.0 | 1074 | $2,785 | $2.59 | 1d | 30 | 0.62mi |
| 195 River Grove Way West Palm Beach, FL | 3.0 | 1.0–2.0 | 958 | $3,194 | $3.33 | 0d | 20 | 0.79mi |
| 4400 Portofino Way West Palm Beach, FL | 1.0–3.0 | 1.0–2.0 | 1222 | $2,528 | $2.07 | 19d | 60 | 0.95mi |
| 5911 Barbados Way E West Palm Beach, FL | 3.0 | 2.0 | 1454 | $2,900 | $1.99 | 24d | 1 | 1.01mi |
| 5911 Barbados Way E West Palm Beach, FL | 3.0 | 2.0 | 1454 | $2,900 | $1.99 | 26d | 1 | 1.01mi |
| 5649 Mentmore Dr Riviera Beach, FL | 3.0 | 2.5 | 1450 | $2,900 | $2.00 | 26d | 1 | 1.20mi |
| 4385 Willow Brook Cir West Palm Beach, FL | 3.0 | 2.0 | 1468 | $3,200 | $2.18 | 24d | 1 | 1.26mi |
| 1912 Stratford Way West Palm Beach, FL | 2.0 | 2.5 | 1350 | $3,000 | $2.22 | 26d | 1 | 1.42mi |
| 5662 Parke Ave West Palm Beach, FL | 3.0 | 2.0 | 1176 | $3,000 | $2.55 | 6d | 1 | 1.44mi |
HOA detail
- Monthly dues
- $634 · $7,608/yr
- Likely covers
- waterpoolsecurity
Listing history 13 events
-
2026-06-21days on market $240,000 Active 20 DOM
-
2026-06-18days on market $240,000 Active 17 DOM
-
2026-06-17days on market $240,000 Active 16 DOM
-
2026-06-16days on market $240,000 Active 15 DOM
-
2026-06-15days on market $240,000 Active 14 DOM
-
2026-06-13days on market $240,000 Active 12 DOM
-
2026-06-09days on market $240,000 Active 8 DOM
-
2026-06-08days on market $240,000 Active 7 DOM
-
2026-06-07days on market $240,000 Active 6 DOM
-
2026-06-04days on market $240,000 Active 3 DOM
-
2026-06-03days on market $240,000 Active 2 DOM
-
2026-06-02remarks 401-char remark
-
2026-06-02$240,000 Active 1 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast FL · Resets to sale price
- Current annual tax
- $2,760 · $230/mo
- Projected year-2 tax
- $2,760 · $230/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 9/10 Extreme 6 d/yr ≥106°F today · 21 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 · 1 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
- $33,575
- − Mortgage interest
- −$13,444
- − Property taxes
- −$2,760
- − Insurance
- −$1,200
- − Repairs & maintenance
- −$2,686
- − Management
- −$2,686
- − HOA
- −$7,608
- − Depreciation
- −$6,982
- Taxable loss
- −$3,790
- Est. tax savings @ 24.0%
- +$910
- After-tax cash flow
- $763/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 — West Palm Beach
- Score
- 82/100
- State rank
- #75
- US rank
- #1255
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- West Palm Beach, FL
- County
- Palm Beach County · 1,438,312 people
- City population
- 222,012
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 34,851
- Household income
- $59,993
- Rent vs Own
- Severe rent burden
- 2157.0
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 0.62)
- Race & ethnicity
- Black 54% White 21% Hispanic / Latino 20% Two or more races 13% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2% Cuban 2%
- Common ancestry
- Hispanic 8% Lithuanian 1% Romanian 1%
- Foreign-born
- 26% · Canada, Vietnam, Jamaica
- Languages at home
- 72% English-only · Spanish 17% French/Haitian/Cajun 8% Other Indo-European 1%
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
- ▼ -299.26%
- Current HPI
- 363.3995
- Rent YoY
- ▲ 3.08%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+293.4% since first listed24 events — show timeline
- 2026-06-01 Listed $240,000 Beaches MLS
- 2019-03-19 Sold (Public Records) $175,000 Public Records
- 2019-03-18 Sold (MLS) $175,000 Beaches MLS
- 2019-02-14 Contingent — Beaches MLS
- 2019-02-08 Price Changed $179,000 Beaches MLS
- 2019-01-30 Price Changed $187,900 Beaches MLS
- 2019-01-17 Listed $195,000 Beaches MLS
- 2015-08-25 Sold (Public Records) $138,000 Public Records
- 2015-08-21 Sold (MLS) $138,000 Beaches MLS
- 2015-07-31 Contingent — Beaches MLS
- 2015-07-27 Listed $138,700 Beaches MLS
- 2011-02-08 Sold (Public Records) $92,500 Public Records
- 2011-02-04 Sold (MLS) $92,500 Beaches MLS
- 2011-01-17 Listing Removed — Beaches MLS
- 2010-09-07 Listed $96,800 Beaches MLS
- 2010-06-18 Sold (MLS) $54,500 Beaches MLS
- 2010-02-19 Listing Removed — Beaches MLS
- 2010-02-10 Listed $54,900 Beaches MLS
- 2008-09-20 Listing Removed — Beaches MLS
- 2008-02-20 Listed $119,900 Beaches MLS
- 1998-02-17 Sold (Public Records) $61,000 Public Records
- 1994-06-06 Sold (Public Records) $49,500 Public Records
- 1994-06-03 Sold (Public Records) $50,000 Public Records
- 1988-04-27 Sold (Public Records) $61,000 Public Records
Property tax history
+3.7%/yrLatest (2025): $2,760 · +4.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…