CashFlowRE
Sign in Sign up
3711 37th Way
D Composite 43.25
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

3711 37th Way · West Palm Beach, FL 33407
2 bd · 2.5 ba · 1,236 sqft · Townhouse public records · 20 Days on market
Built 1984 1,346 sqft lot Est $230k · at est. $634/mo HOA · 23% of rent

🖨 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

UPDATED KITCHENGRANITE COUNTERSSTAINLESS STEEL APPLIANCESPRIVATE GATED COURTYARDBALCONIES OFF BOTH BEDROOMSLARGE PRIMARY SUITE

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

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/2.5-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.
Recommended offer $236,400 (1.5% below list)

Questions for the listing agent

  1. 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?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
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

5-year hold
IRR
-16.3%
Equity multiple
0.42×
Total profit
$-39,055
Equity at exit
$35,785
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $2,813
Max offer price $237,840
Occupancy floor 95%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $240,000 Active 20 DOM
  2. 2026-06-18
    days on market $240,000 Active 17 DOM
  3. 2026-06-17
    days on market $240,000 Active 16 DOM
  4. 2026-06-16
    days on market $240,000 Active 15 DOM
  5. 2026-06-15
    days on market $240,000 Active 14 DOM
  6. 2026-06-13
    days on market $240,000 Active 12 DOM
  7. 2026-06-09
    days on market $240,000 Active 8 DOM
  8. 2026-06-08
    days on market $240,000 Active 7 DOM
  9. 2026-06-07
    days on market $240,000 Active 6 DOM
  10. 2026-06-04
    days on market $240,000 Active 3 DOM
  11. 2026-06-03
    days on market $240,000 Active 2 DOM
  12. 2026-06-02
    remarks 401-char remark
  13. 2026-06-02
    listed $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
combined federal + state — saved on this device
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

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

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
49.0% rent · 51.0% 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

Price history

+293.4% since first listed
24 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%/yr

Latest (2025): $2,760 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…