CashFlowRE
Sign in Sign up
7317 Amber Falls Ln
D Composite 41.82
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).

  • ARV discount +9.5/15.0
  • Cash flow +8.2/30.0
  • Appreciation +4.9/10.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$519,000

7317 Amber Falls Ln · Delray Beach, FL 33437
3 bd · 2.0 ba · 2,304 sqft · SingleFamily public records · 207 Days on market
Built 1997 7,568 sqft lot Est $544k · at est. $635/mo HOA · 14% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

Key facts

  • Covered porch
  • Built-in desk
  • New roof installed

Tags

NEW ROOF INSTALLEDCOVERED PORCHINDOOR AIR CONDITIONED SPACEBUILT-IN DESKWOOD CUSTOM CABINETRYSOLAR PANELS

Property features AI

Finance

  • Other: Living area reported as 2,304 (public records); Building model: BRENTWOOD 11; Building area total reported as 2,791
  • HOA & community: Community with association; Monthly HOA fee; Association amenities include clubhouse, fitness center, game room, pool, spa/hot tub, tennis courts, pickleball courts, and on-site manager; Pets allowed with restrictions (breed, number, size limits)

Exterior

  • Parking: Attached 2-car garage (covered)
  • Security: Gated community with guard
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Single family residence; One-story; Faces north; Resale
  • Construction: CBS construction
  • Exterior features: Open porch; Covered porch; Patio

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central electric heating; Central air conditioning (electric)
  • Interior features: Walk-in closets; Blinds on windows; Unfurnished
  • Laundry & utility: Laundry inside

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 3-bed/2.0-bath single-family listed at $519k.

Deal economics

  • At list price, monthly cash flow is $-482 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $434k (16.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $441k (15.1% below list).
  • Recommended offer: $434k (16.4% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities 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 rising (+1.3%/yr); 479 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • At $4,408/mo this rent would consume 66% of the median local household income ($81k/yr) (locally 902% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $2k of equity ($4k loan paydown + $-1k appreciation (-0.2% local appreciation)).
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($457k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y ago; this cycle's ask has dropped $131k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $340k; list at $519k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $433,865 (16.4% 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. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.85%
Cap rate
5.18%
Cash-on-cash
-3.98%
DSCR
0.82
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$543,744
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6637 Sun River Rd 0.75mi 3/2.0 2,011 (-13%) 2mo $475,000 $236 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.24% appreciation · 1.28% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.59×
Total profit
$-58,946
Equity at exit
$144,460
10-year hold
IRR
-4.0%
Equity multiple
0.60×
Total profit
$-57,838
Equity at exit
$168,742

Cash invested: $145,320 (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 33437

Home prices YoY
-0.1%
Rents YoY
1.3%
Active inventory
479
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$4,408 high interval (Pro) →
Mortgage (P&I)
$2,722
Tax from tax record
$391 /mo · $4,695/yr
Insurance
$216
HOA
$635
Vacancy / Maint / Mgmt
$926
Net cashflow
$-482

Break-even live

Break-even rent $5,018
Max offer price $433,865
Occupancy floor

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
$129,750
Closing costs
$15,570
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
7893 Stanza St Boynton Beach, FL 3.0 2.0 1779 $3,750 $2.11 5d 1 0.87mi
8263 Arabian Range Rd Boynton Beach, FL 4.0 3.0 2309 $6,000 $2.60 5d 1 1.03mi
11853 Fountainside Cir Boynton Beach, FL 3.0 3.5 2410 $3,800 $1.58 24d 1 1.12mi
13542 Weyburne Dr Delray Beach, FL 3.0 2.0 1727 $3,145 $1.82 22d 1 1.14mi
7879 Monarch Ct Delray Beach, FL 4.0 3.0 2871 $7,500 $2.61 24d 1 1.14mi
7879 Monarch Ct Delray Beach, FL 4.0 3.0 2871 $7,500 $2.61 4d 1 1.14mi
6812 Belmont Shore Dr Delray Beach, FL 3.0 2.5 2353 $4,250 $1.81 19d 1 1.40mi
7904 Mansfield Hollow Rd Delray Beach, FL 3.0 2.0 1865 $3,950 $2.12 24d 1 1.47mi
5952 Regal Glen Dr #103 Boynton Beach, FL 3.0 2.0 1813 $2,550 $1.41 24d 1 1.47mi
12390 Summer Springs Dr Boynton Beach, FL 3.0 2.0 1861 $3,300 $1.77 24d 1 1.47mi

HOA detail

Monthly dues
$635 · $7,620/yr
Likely covers
internetlandscapingpoolgymsecurity

Listing history 33 events

  1. 2026-05-03
    status Pending
  2. 2026-04-01
    price $519,000
  3. 2026-01-20
    price $550,000
  4. 2025-12-20
    price $599,900
  5. 2025-10-08
    listed $650,000 Active
  6. 2025-09-06
    historical
  7. 2025-07-24
    listed $650,000 Active
  8. 2020-09-16
    soldstatus $340,000
  9. 2020-08-28
    soldstatus $340,000 Closed 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  10. 2020-08-05
    historical Active Under Contract 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  11. 2020-07-30
    status Pending 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  12. 2020-07-21
    price $359,950 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  13. 2020-06-02
    status Active 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  14. 2020-06-02
    historical 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  15. 2020-05-22
    price $374,900 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  16. 2020-04-21
    status Active 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  17. 2020-03-18
    historical 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  18. 2020-03-01
    status Active 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  19. 2020-03-01
    historical 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  20. 2020-02-17
    price $385,000 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  21. 2020-01-21
    price $399,900 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  22. 2019-11-11
    price $409,000 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  23. 2019-09-20
    listed $419,000 Active 797-char remark
    Show marketing remark (797 chars)

    MOTIVATED SELLER! great neighborhood with an amazing entrance and 24/hour MANNED security. 55+ community. Features large open floor plan with an outdoor extended patio area. 3rd bedroom currently used as a den but easy to convert. Exterior features well manicured gardens; extra closets in the garage and hurricane shutters on all windows. Large tile flooring throughout; Home is newly painted with extensive interior lighting and high vaulted ceilings. Large open kitchen area with breakfast nook and extended bar top. Spacious Master bedroom; walk-in closet; Roman Tub; separate shower; HOA includes: High speed internet; Lawn care; exterior painting; beautiful clubhouse with pool, Tennis, Theater, Gym, Billiards; organized social events. Close to Publix and all shopping. This is a must see!

  24. 2019-09-09
    historical
  25. 2019-09-08
    listed $410,000 Active
  26. 2018-07-25
    soldstatus $307,530
  27. 2018-07-17
    soldstatus $307,530 Closed
  28. 2018-05-26
    historical Active Under Contract
  29. 2018-05-21
    price $307,530
  30. 2018-05-17
    price $319,750
  31. 2018-04-30
    listed $324,900 Active
  32. 2005-11-07
    soldstatus $420,000
  33. 1997-09-11
    soldstatus $174,500

ⓘ 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
$4,695 · $391/mo
Projected year-2 tax
$4,695 · $391/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 3/10 Moderate
  • 🌡 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 · 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
$52,895
− Mortgage interest
−$29,072
− Property taxes
−$4,695
− Insurance
−$2,595
− Repairs & maintenance
−$4,232
− Management
−$4,232
− HOA
−$7,620
− Depreciation
−$15,098
Taxable loss
−$14,648
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,516
After-tax cash flow
$-2,268/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 — Delray Beach

Score
77/100
State rank
#202
US rank
#3160

Category grades

Amenities F Commute A- Cost of living C- Crime D- Employment B+ Housing A+ Health & safety A+ 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
123,167
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
37,229
Household income
$80,710
Rent vs Own
14.5% rent · 85.5% own
Severe rent burden
902.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Two or more races 13% Hispanic / Latino 12% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1% Dominican 1%
Common ancestry
Scotch-Irish 8% Romanian 8% Hispanic 6%
Foreign-born
18% · Canada, Jamaica, Vietnam
Languages at home
78% English-only · Spanish 10% French/Haitian/Cajun 6% 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
▼ -0.24%
Current HPI
257.5891
Rent YoY
▲ 1.28%
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

+197.4% since first listed
33 events — show timeline
  • 2026-05-03 Pending Beaches MLS
  • 2026-04-01 Price Changed $519,000 Beaches MLS
  • 2026-01-20 Price Changed $550,000 Beaches MLS
  • 2025-12-20 Price Changed $599,900 Beaches MLS
  • 2025-10-08 Listed $650,000 Beaches MLS
  • 2025-09-06 Listing Removed Beaches MLS
  • 2025-07-24 Listed $650,000 Beaches MLS
  • 2020-09-16 Sold (Public Records) $340,000 Public Records
  • 2020-08-28 Sold (MLS) $340,000 Beaches MLS
  • 2020-08-05 Contingent Beaches MLS
  • 2020-07-30 Pending Beaches MLS
  • 2020-07-21 Price Changed $359,950 Beaches MLS
  • 2020-06-02 Relisted Beaches MLS
  • 2020-06-02 Listing Removed Beaches MLS
  • 2020-05-22 Price Changed $374,900 Beaches MLS
  • 2020-04-21 Relisted Beaches MLS
  • 2020-03-18 Listing Removed Beaches MLS
  • 2020-03-01 Relisted Beaches MLS
  • 2020-03-01 Listing Removed Beaches MLS
  • 2020-02-17 Price Changed $385,000 Beaches MLS
  • 2020-01-21 Price Changed $399,900 Beaches MLS
  • 2019-11-11 Price Changed $409,000 Beaches MLS
  • 2019-09-20 Listed $419,000 Beaches MLS
  • 2019-09-09 Listing Removed Beaches MLS
  • 2019-09-08 Listed $410,000 Beaches MLS
  • 2018-07-25 Sold (Public Records) $307,530 Public Records
  • 2018-07-17 Sold (MLS) $307,530 Beaches MLS
  • 2018-05-26 Contingent Beaches MLS
  • 2018-05-21 Price Changed $307,530 Beaches MLS
  • 2018-05-17 Price Changed $319,750 Beaches MLS
  • 2018-04-30 Listed $324,900 Beaches MLS
  • 2005-11-07 Sold (Public Records) $420,000 Public Records
  • 1997-09-11 Sold (Public Records) $174,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $4,695 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…