3805 Doral Ct · Port St. Lucie, FL 34952

$117,900

3 bd · 2.0 ba · 1,336 sqft · Manufactured public records · 165 Days on market

Built 1999 5,124 sqft lot Est $167k · 29% under $310/mo HOA · 14% of rent

---

Why this score? — see what drove the B+ 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 +30.0/30.0
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Schools +3.7/10.0
• Rent growth +3.0/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

Key facts

• 2 clubhouses
• Quiet cul-de-sac
• Formal dr

Tags

• SAVANNA CLUB COMMUNITY
• QUIET CUL-DE-SAC
• EAT-IN KITCHEN
• FORMAL DR
• ENCLOSED LANAI
• 2 CLUBHOUSES

Property features AI

Finance

• Other: Senior community
• Financial info: Pet-friendly community with possible breed/number restrictions and other pet rules
• HOA & community: Association with monthly fee ($310) including cable, security, sewer, trash, common areas and recreation facilities; Community amenities include clubhouse, pool, fitness center, tennis, golf course, spa/hot tub, bocce, shuffleboard, basketball, putting green, billiard room, cafe/restaurant, library, community room, internet included, manager on site

Exterior

• Parking: Attached carport (1 covered carport space); 2 open parking spaces
• Security: Gated community without guard; Security patrol
• Utilities: Public water; Public sewer; Three-phase electric; Cable available; Underground utilities
• Home design: Manufactured home; Single-story; Resale property; Faces northeast; Located east of US-1
• Construction: Modular construction; Composition/shingle roof; Built as a manufactured home (public records)
• Exterior features: Screened porch; Patio; Porch; Shed(s); Not waterfront

Interior

• Kitchen: Electric range; Refrigerator; Electric water heater
• Bedrooms: 3 bedrooms on the main level
• Flooring: Carpet; Laminate; Vinyl
• Bathrooms: 2 full bathrooms on the main level
• Heating & cooling: Central electric heating; Central electric air conditioning
• Interior features: Walk-in closets; Split bedroom layout; Partially furnished; Blinds and single-hung metal windows
• Laundry & utility: Washer/dryer connections (utility information consolidated)

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $118k.

Deal economics

• At list price, monthly cash flow is $567 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $118k).
• Recommended offer: $104k (12.0% below list) — sets the bar for market timing.
• Cap rate 12.1% vs local median 3.9% in Port St. Lucie — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
• St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Savanna Ridge Elementary School (math 40% / reading 45%, grade F, #1,383 of 2,144 statewide, top 65%, 452 students, 75% FRL); Port St. Lucie High School (math 21% / reading 43%, grade F, #415 of 667 statewide, top 63%, 1,748 students, 67% FRL).
• Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
• This rent runs 43% of the median local income ($62k/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 $815 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 1.9% rent growth), your $33k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 165 days — a 12% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 25y ago; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $75k; list at $118k implies a 57% 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; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $103,752 (12.0% below list)

Questions for the listing agent

1. It's been on market 165 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
6. 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.
7. 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: 1.86% ✓
• Cap rate: 12.06%
• Cash-on-cash: 20.60%
• DSCR: 1.92
• GRM: 4.5

CMA / ARV

• ARV (on-the-fly): $167,000
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3817 Sleepy Hollow Ln	0.09mi	2/2.0 (-1)	1,390 (+4%)	4mo	$260,000	$187	80
8394 Delphinium Ct	0.33mi	3/2.0	1,392 (+4%)	4mo	$220,000	$158	75
3801 Meadowlark Cir	0.08mi	2/2.0 (-1)	1,216 (-9%)	4mo	$152,000	$125	73
7921 Meadowlark Ln	0.35mi	2/2.0 (-1)	1,301 (-3%)	2mo	$115,000	$88	72
3005 Approach Shot Way	0.53mi	2/2.0 (-1)	1,333 (-0%)	3mo	$149,900	$112	68
3422 Feriwinkle Ct	0.28mi	2/2.0 (-1)	1,184 (-11%)	4mo	$205,000	$173	60
8504 Gallberry Cir	0.51mi	2/2.0 (-1)	1,264 (-5%)	4mo	$178,000	$141	59
7928 Meadowlark Ln	0.31mi	2/3.0 (-1)	1,475 (+10%)	2mo	$65,000	$44	58
10 Padre	0.59mi	2/2.0 (-1)	1,280 (-4%)	4mo	$38,000	$30	58
3033 Satinleaf Ln	0.51mi	2/2.0 (-1)	1,248 (-7%)	4mo	$195,000	$156	57
2948 Fiddlewood Cir	0.66mi	2/2.0 (-1)	1,280 (-4%)	1mo	$122,000	$95	56
7953 Horned Lark Cir	0.72mi	2/2.0 (-1)	1,286 (-4%)	1mo	$130,000	$101	54

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 · 1.92% rent growth · sell at horizon

5-year hold

• IRR: 11.5%
• Equity multiple: 1.45×
• Total profit: $14,881
• Equity at exit: $17,579

10-year hold

• IRR: 19.5%
• Equity multiple: 2.54×
• Total profit: $50,984
• Equity at exit: $10,194

Cash invested: $33,012 (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.

Methodology + full state rankings →

ZIP-level market 34952

• Home prices YoY: -29.6%
• Rents YoY: 1.9%
• Active inventory: 639
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $2,191 high
• Mortgage (P&I): −$618
• Tax from tax record: −$186 /mo · $2,237/yr
• Insurance: −$49
• HOA: −$310
• Vacancy / Maint / Mgmt: −$460
• Net cashflow: $567

Break-even live

Break-even rent $1,473

Max offer price $117,900

Occupancy floor 69%

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: $29,475
• Closing costs: $3,537
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3784 Sapodilla Ct Port Saint Lucie, FL	2.0	2.0	1121	$2,300	$2.05	23d	1	0.36mi
1131 SE Parrish Ct Port Saint Lucie, FL	2.0	1.0	902	$2,000	$2.22	23d	1	0.95mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL	3.0	2.0	1212	$2,950	$2.43	14d	1	0.98mi
71 W Caribbean Port St. Lucie, FL	2.0	2.0	1417	$1,700	$1.20	23d	1	1.01mi
2183 SE Wild Meadow Cir Port Saint Lucie, FL	2.0	2.0	1550	$1,900	$1.23	14d	1	1.09mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL	2.0	2.0	1440	$1,695	$1.18	14d	1	1.12mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL	2.0	2.5	1425	$2,200	$1.54	14d	1	1.14mi
2082 SE Wild Meadow Cir Port Saint Lucie, FL	2.0	2.0	1524	$1,850	$1.21	23d	1	1.15mi
1900 Bella Vista Way Port Saint Lucie, FL	1.0–2.0	1.0–2.0	995	$1,764	$1.77	14d	15	1.18mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL	2.0	1.0–2.0	1117	$1,926	$1.72	14d	6	1.23mi
1810 SE Pinewood Trl Port Saint Lucie, FL	1.0–2.0	1.0–2.0	1013	$2,055	$2.03	14d	7	1.41mi

HOA detail

• Monthly dues: $310 · $3,720/yr

Listing history 35 events

1. 2026-06-18
   days on market $117,900 Active 165 DOM
2. 2026-06-17
   days on market $117,900 Active 164 DOM
3. 2026-06-16
   days on market $117,900 Active 163 DOM
4. 2026-06-15
   days on market $117,900 Active 162 DOM
5. 2026-06-14
   days on market $117,900 Active 160 DOM
6. 2026-06-13
   days on market $117,900 Active 159 DOM
7. 2026-06-10
   days on market $117,900 Active 157 DOM
8. 2026-06-09
   days on market $117,900 Active 156 DOM
9. 2026-06-08
   days on market $117,900 Active 155 DOM
10. 2026-06-07
    days on market $117,900 Active 154 DOM
11. 2026-06-05
    days on market $117,900 Active 151 DOM
12. 2026-06-03
    days on market $117,900 Active 150 DOM
13. 2026-06-02
    days on market $117,900 Active 149 DOM
14. 2026-06-01
    days on market $117,900 Active 148 DOM
15. 2026-05-31
    days on market $117,900 Active 147 DOM
16. 2026-05-30
    days on market $117,900 Active 146 DOM
17. 2026-04-29
    price $117,900
18. 2026-03-11
    price $129,900
19. 2026-01-03
    listed $137,900 Active
20. 2021-01-29
    soldstatus $75,000 Closed 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

21. 2020-12-26
    historical Contingent 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

22. 2020-09-07
    status Active 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

23. 2020-09-07
    historical 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

24. 2020-07-16
    price $82,900 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

25. 2020-03-03
    listed $89,900 Active 415-char remark

    Show marketing remark (415 chars)

    Spacious 3 bedroom, 2 bath home furnished and move in ready, offering a split plan layout, eat in kitchen, formal dining room, enclosed lanai, new flooring in kitchen and baths, new paint, new roof, newer a/c and walking distance to the Fairways clubhouse, restaurant and recreation center Home, size and layout are a perfect fit for a full time or seasonal resident. All measurements approximate, buyer to verify.

26. 2013-09-22
    historical
27. 2004-04-02
    soldstatus $85,000
28. 2004-02-19
    historical
29. 2004-01-06
    listed $89,900
30. 2003-12-08
    soldstatus $8,500,000
31. 2002-06-06
    listed $79,900
32. 2002-01-31
    historical
33. 2001-11-19
    listed $80,000
34. 1998-05-08
    soldstatus $18,000
35. 1997-06-19
    soldstatus $17,600

ⓘ 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: $2,237 · $186/mo
• Projected year-2 tax: $2,237 · $186/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 5/10 Major
• 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 24 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $26,287
• − Mortgage interest: −$6,604
• − Property taxes: −$2,237
• − Insurance: −$590
• − Repairs & maintenance: −$2,103
• − Management: −$2,103
• − HOA: −$3,720
• − Depreciation: −$3,430
• Taxable income: $5,500
• Est. tax owed @ 24.0%: −$1,320
• After-tax cash flow: $5,480/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: St. Lucie
• NCES district ID: 1201770
• Math proficiency: 40% ▼ -11.00%
• Reading proficiency: 48% ▼ -4.00%
• Median HH income: $44,737
• Composite: 37.28/100
• National rank: #4449
• State rank: #51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• County: Saint Lucie County · 337,150 people
• City population: 221,051
• Metro: Port St. Lucie, FL
• Population (ZIP): 42,655
• Household income: $61,628
• Rent vs Own: 25.8% rent · 74.2% own
• Severe rent burden: 1759.0

Population outlook (St. Lucie County) Hauer SSP2

• Today (2025): 338,016 people
• By 2030: 355,687 · +5.2%
• By 2040: 385,521 · +14.1%
• By 2050: 406,106 · +20.1%
• By 2075: 441,054 · +30.5%
• By 2100: 436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: White 62% Hispanic / Latino 19% Two or more races 14% Black 10% Asian 3%
• Hispanic origin (detail): Mexican 4% Puerto Rican 4% Cuban 2% Dominican 2%
• Common ancestry: Romanian 3% Lithuanian 2% Hispanic 1%
• Foreign-born: 18% · Canada, Jamaica, China
• Languages at home: 76% English-only · Spanish 16% French/Haitian/Cajun 3% Tagalog/Filipino 2%

Political lean MEDSL · St. Lucie

• 2024 margin: Lean R (+9.1) · D 45.1% · R 54.2%
• 2008→2024 swing: -21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
• All cycles: 2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -155.80%
• Current HPI: 371.0573
• Rent YoY: ▲ 1.92%
• Metro: Port St. Lucie, 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

+569.9% since first listed

19 events — show timeline

• 2026-04-29 Price Changed $117,900 Beaches MLS
• 2026-03-11 Price Changed $129,900 Beaches MLS
• 2026-01-03 Listed $137,900 Beaches MLS
• 2021-01-29 Sold (MLS) $75,000 Beaches MLS
• 2020-12-26 Contingent — Beaches MLS
• 2020-09-07 Relisted — Beaches MLS
• 2020-09-07 Listing Removed — Beaches MLS
• 2020-07-16 Price Changed $82,900 Beaches MLS
• 2020-03-03 Listed $89,900 Beaches MLS
• 2013-09-22 Listing Removed — Beaches MLS
• 2004-04-02 Sold (MLS) $85,000 Beaches MLS
• 2004-02-19 Listing Removed — Beaches MLS
• 2004-01-06 Listed $89,900 Beaches MLS
• 2003-12-08 Sold (Public Records) $8,500,000 Public Records
• 2002-06-06 Listed $79,900 Beaches MLS
• 2002-01-31 Listing Removed — Beaches MLS
• 2001-11-19 Listed $80,000 Beaches MLS
• 1998-05-08 Sold (Public Records) $18,000 Public Records
• 1997-06-19 Sold (Public Records) $17,600 Public Records

Property tax history

+4.7%/yr

Latest (2025): $2,237 · -23.2% YoY. Source: county tax records.