CashFlowRE
Sign in Sign up
1308 Kentucky Ave
B Composite 71.77
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 +27.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

1308 Kentucky Ave · Fort Pierce, FL 34950
3 bd · 2.0 ba · 1,786 sqft · SingleFamily public records · 4 Days on market
Built 1965 0.25 ac lot Est $352k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fort Pierce pool home with endless potential! This 3BR/2BA CBS home offers 1,786 living sq ft and a flexible floor plan ideal for homeowners, investors, or buyers looking to personalize a property in a convenient Treasure Coast location. Features include spacious living areas, abundant natural light, screened-in pool, covered patio, and converted garage perfect for a flex room, office, gym, media room, or additional living space. Primary bathroom remodeled in 2024 and A/C replaced in 2025. Large backyard with space for entertaining and relaxing. Located just minutes from downtown Fort Pierce, beaches, restaurants, shopping, parks, marinas, boat ramps, US-1, and I-95. Property sold AS-IS.

Key facts

  • Flexible floor plan
  • Large backyard
  • Converted garage

Tags

FLEXIBLE FLOOR PLANSCREENED-IN POOLCOVERED PATIOCONVERTED GARAGEREMODELED PRIMARY BATHROOMLARGE BACKYARD

Property features AI

Finance

  • Other: Building area approximately 2,326 (per public records); Living area approximately 1,786 (per public records); Property listed as having private pool and parking details

Exterior

  • Parking: Attached carport (1 covered space); Driveway; Concrete surfaces
  • Security: Security system
  • Utilities: Public water; Public sewer; Electricity connected; Water and sewer connected
  • Home design: Single-family residence; One story; Resale condition; Faces south; City street frontage
  • Construction: Stucco and CBS construction; Shingle roof; Built with typical foundation (public records)
  • Exterior features: Screened patio; Patio; Back yard fencing; Private in-ground pool with screen enclosure; Paved road frontage; No waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Terrazzo; Vinyl; Other flooring
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Bedroom layout with stacked configuration; Partially furnished; Satellite dish; Electric fireplace
  • Laundry & utility: Indoor laundry on the main level

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 $190k.

Deal economics

  • At list price, monthly cash flow is $539 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 9.7% vs local median 3.7% in Fort Pierce — 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 76/100 on livability (#226 in FL, #3,360 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools D, amenities F.
  • 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.
  • Market conditions: Rents rising fast (+5.9%/yr); 165 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • At $2,128/mo this rent would consume 84% of the median local household income ($30k/yr) (locally 1995% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 5.9% rent growth), your $53k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $189,900

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
1.12%
Cap rate
9.70%
Cash-on-cash
12.17%
DSCR
1.54
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$351,842
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1003 Georgia 0.36mi 3/2.0 1,920 (+8%) 23mo $325,000 $169 52
1007 Mayflower Rd 0.63mi 4/2.0 (+1) 1,550 (-13%) 18mo $305,000 $197 28

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 · 5.94% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.19×
Total profit
$9,995
Equity at exit
$28,315
10-year hold
IRR
16.5%
Equity multiple
2.52×
Total profit
$80,901
Equity at exit
$16,419

Cash invested: $53,172 (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 34950

Home prices YoY
-20.2%
Rents YoY
5.9%
Active inventory
165
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,128 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$67 /mo · $804/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$539

Break-even live

Break-even rent $1,446
Max offer price $189,900
Occupancy floor 70%

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
$47,475
Closing costs
$5,697
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1433 Captains Walk Unit A Fort Pierce, FL 2.0 2.0 1850 $2,500 $1.35 23d 1 0.10mi
1439 Captains Walk Unit 20D Fort Pierce, FL 2.0 2.0 1280 $2,000 $1.56 21d 1 0.14mi
1567 Pheasant Walk Unit B Fort Pierce, FL 2.0 2.0 1280 $1,900 $1.48 13d 1 0.27mi
1800 Nebraska Ave Unit 202 Fort Pierce, FL 2.0 2.0 1312 $1,749 $1.33 23d 1 0.28mi
1701 Sunrise Blvd Fort Pierce, FL 3.0 2.0 1518 $2,000 $1.32 13d 1 0.44mi
501 Wendell Rd Unit A Fort Pierce, FL 2.0 1.0 1920 $1,790 $0.93 23d 1 0.65mi
308 S 8th St Fort Pierce, FL 2.0 2.0 1696 $1,900 $1.12 23d 1 0.76mi
318 N 24th St Fort Pierce, FL 3.0 2.5 1952 $2,600 $1.33 23d 1 1.18mi
2008 S 30th St Fort Pierce, FL 3.0 2.0 1505 $2,450 $1.63 13d 1 1.20mi
513 N 9th St Unit B Fort Pierce, FL 3.0 2.0 1250 $2,300 $1.84 23d 1 1.25mi
20 Orange Ave Fort Pierce, FL 2.0 2.0 1228 $3,025 $2.46 23d 2 1.27mi
2101 Linda Sue Cir Fort Pierce, FL 2.0 1.5 1300 $1,750 $1.35 23d 1 1.36mi
704 N 18th St Unit B Fort Pierce, FL 2.0 1.0 1352 $1,700 $1.26 23d 1 1.39mi
1102 Avenue G Fort Pierce, FL 3.0 1.5 1870 $1,800 $0.96 23d 1 1.43mi
2100 S 34th St Fort Pierce, FL 3.0 2.0 1262 $2,200 $1.74 23d 1 1.44mi
815 Dundas Ct Unit B Fort Pierce, FL 2.0 1.0 1323 $1,400 $1.06 13d 1 1.46mi
2811 Stoneway Ln Unit 2811A Fort Pierce, FL 2.0 2.0 1274 $1,700 $1.33 13d 1 1.49mi

Listing history 2 events

  1. 2026-05-21
    status Pending
  2. 2026-05-17
    listed $189,900 Active

ⓘ 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
$804 · $67/mo
Projected year-2 tax
$1,576 · $131/mo
Expected delta
+$773/yr (+$64/mo · 96.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 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 1 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
$25,540
− Mortgage interest
−$10,637
− Property taxes
−$804
− Insurance
−$950
− Repairs & maintenance
−$2,043
− Management
−$2,043
− Depreciation
−$5,524
Taxable income
$3,539
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$849
After-tax cash flow
$5,624/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 — Fort Pierce

Score
76/100
State rank
#226
US rank
#3360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Pierce, FL
County
Saint Lucie County · 337,150 people
City population
78,556
Metro
Port St. Lucie, FL
Population (ZIP)
17,461
Household income
$30,400
Rent vs Own
61.1% rent · 38.9% own
Severe rent burden
1995.0

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
Majority Black (63%)
Race & ethnicity
Black 63% Hispanic / Latino 19% White 17% Two or more races 10%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2% Cuban 1%
Common ancestry
Hispanic 17% Portuguese 1%
Foreign-born
23% · Canada
Languages at home
69% English-only · Spanish 14% French/Haitian/Cajun 12% Other Indo-European 4%

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
▼ -97.20%
Current HPI
384.8532
Rent YoY
▲ 5.94%
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

Price history

2 events — show timeline
  • 2026-05-21 Pending Beaches MLS
  • 2026-05-17 Listed $189,900 Beaches MLS

Property tax history

+0.4%/yr

Latest (2025): $804 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…