CashFlowRE
Sign in Sign up
No image
D Composite 41.43
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 +11.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • DSCR +3.3/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$184,000

374 Bennington Ln · Greenacres, FL 33467
2 bd · 2.0 ba · 941 sqft · Condo public records · 125 Days on market
Built 1983 $527/mo HOA · 25% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Step into this beautifully updated 2BR/2BA, pet friendly villa in the highly desirable Covered Bridge community, Move in ready and designed for everyday comfort. This inviting home features elegant tile flooring throughout, a granite kitchen with rich dark‑wood cabinetry, pantry storage, and modern recessed lighting. The spacious living and dining area flows seamlessly into an enclosed sunroom with extra storage, perfect for relaxing or entertaining. From the sunroom, step out to a paved patio overlooking a private, serene backyard, a rare find that adds true outdoor enjoyment. Both bathrooms have been tastefully updated: One with a walkin shower, the other with a tub/shower combo. This hom

Key facts

  • Paved patio
  • Enclosed sunroom
  • Private backyard

Tags

GRANITE KITCHENDARK WOOD CABINETRYENCLOSED SUNROOMPAVED PATIOPRIVATE BACKYARDUPDATED BATHROOMS

Property features AI

Finance

  • Other: Located west of US-1 on a private road; Not a waterfront property; Senior community
  • Financial info: No land lease; Pets allowed with breed restrictions
  • HOA & community: Covered Bridge Condo Association; Monthly HOA fee; Association amenities include clubhouse, fitness center, pool, tennis courts, management/manager on site, maintained community and recreation facilities; HOA fee covers cable TV, pest control, trash, common areas, reserve funds, roof repairs, and pool service

Exterior

  • Parking: Assigned parking; Guest parking; 1 open parking space (total 1)
  • Utilities: Public water; Public sewer; Electricity connected; Cable available
  • Home design: Villa; One story; Front door entry; Facing east; Resale property, updated/remodeled
  • Construction: CBS construction; Shingle roof; Built on a single level
  • Exterior features: Covered patio; Screened patio; Open porch; Screened porch; Located on a cul-de-sac; Paved road

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Instant hot water
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Walk-in closets; Split bedroom layout; Unfurnished
  • Laundry & utility: Washer hookup inside; Electric water heater (owned)

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/2.0-bath condo listed at $184k.

Deal economics

  • At list price, monthly cash flow is $-66 ($-793/yr) — negative.
  • To cash-flow at today's rent, offer at most $172k (6.3% below list).
  • Meets the 1% rule at list price ($2k rent vs $184k).
  • Recommended offer: $162k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, amenities F, commute 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: Liberty Park Elementary School (math 25% / reading 38%, grade F, #1,841 of 2,144 statewide, top 86%, 845 students, 76% FRL); Okeeheelee Middle School (math 34% / reading 40%, grade F, #399 of 571 statewide, top 71%, 1,377 students, 68% FRL); Palm Beach Central High School (math 42% / reading 55%, grade D, #198 of 667 statewide, top 30%, 2,980 students, 40% FRL).
  • Market conditions: Rents soft (-0.4%/yr); 666 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).

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.
  • 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 125 days — a 12% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 9846% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $51k; list at $184k implies a 261% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • 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 $161,920 (12.0% 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 125 days. Have you received any prior offers? Is the seller open to a 12% 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
5.86%
Cash-on-cash
-1.54%
DSCR
0.93
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.5%
Equity multiple
0.22×
Total profit
$-39,979
Equity at exit
$27,435
10-year hold
IRR
-37.1%
Equity multiple
-0.23×
Total profit
$-63,176
Equity at exit
$15,909

Cash invested: $51,520 (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 33467

Rents YoY
-0.4%
Active inventory
666
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,145 high interval (Pro) →
Mortgage (P&I)
$965
Tax from tax record
$192 /mo · $2,307/yr
Insurance
$77
HOA
$527
Vacancy / Maint / Mgmt
$451
Net cashflow
$-66

Break-even live

Break-even rent $2,229
Max offer price $172,326
Occupancy floor 98%

Sensitivity live

Price -10% $38 -5% $-14 +0% $-66 +5% $-118 +10% $-170
Rent -10% $-236 -5% $-151 +0% $-66 +5% $19 +10% $103
Rate -1.0pp $27 -0.5pp $-19 base $-66 +0.5pp $-114 +1.0pp $-162

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
$46,000
Closing costs
$5,520
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
386 Bennington Ln Lake Worth, FL 2.0 2.0 941 $2,000 $2.13 16d 1 0.04mi
192 Cape Cod Cir Lake Worth, FL 1.0 1.5 902 $1,850 $2.05 26d 1 0.19mi
3755 Via Poinciana #304 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 26d 1 0.23mi
3593 Birdie Dr #103 Lake Worth, FL 1.0 1.5 824 $1,600 $1.94 26d 1 0.26mi
245 Down East Ln Unit B Lake Worth, FL 2.0 2.0 941 $1,900 $2.02 26d 1 0.30mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 15d 1 0.31mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 24d 1 0.31mi
845 Salem Ln Lake Worth, FL 2.0 2.0 1024 $1,850 $1.81 26d 1 0.34mi
733 Nantucket Cir Lake Worth, FL 2.0 2.0 941 $2,500 $2.66 26d 1 0.35mi
711 Laconia Cir Unit B Lake Worth, FL 2.0 2.0 1088 $2,300 $2.11 26d 1 0.35mi
3810 Via Poinciana #404 Lake Worth, FL 2.0 2.0 1114 $1,900 $1.71 9d 1 0.36mi
4070 Tivoli Ct #307 Lake Worth, FL 2.0 2.0 939 $1,675 $1.78 7d 1 0.41mi
4070 Tivoli Ct #307 Lake Worth, FL 2.0 2.0 939 $1,750 $1.86 22d 1 0.41mi
4373 Trevi Ct Lake Worth, FL 2.0 1.5 1080 $2,500 $2.31 19d 1 0.43mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 26d 1 0.44mi
4363 Trevi Ct #203 Lake Worth, FL 1.0 1.5 761 $1,650 $2.17 26d 1 0.48mi
4345 Trevi Ct #204 Lake Worth, FL 2.0 2.0 1005 $2,100 $2.09 22d 1 0.56mi
4120 Tivoli Ct #305 Lake Worth, FL 1.0 1.0 704 $1,750 $2.49 26d 1 0.56mi
4100 Tivoli Ct #104 Lake Worth, FL 1.0 1.0 780 $1,600 $2.05 26d 1 0.58mi
4230 Deste Ct Unit 305 Greenacres, FL 1.0 1.0 716 $1,900 $2.65 7d 1 0.65mi
4284 Deste Ct #304 Greenacres, FL 1.0 1.0 716 $2,200 $3.07 18d 1 0.66mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 19d 2 0.66mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 12d 1 0.67mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 26d 1 0.67mi
4236 Deste Ct #108 Greenacres, FL 1.0 1.0 716 $1,800 $2.51 19d 1 0.70mi
4242 Deste Ct Unit 208 Greenacres, FL 2.0 2.0 978 $2,500 $2.56 26d 1 0.76mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL 2.0 2.0 872 $2,250 $2.58 26d 1 0.78mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL 2.0 2.0 872 $2,250 $2.58 6d 1 0.78mi
7101 Golf Colony Ct #102 Lake Worth, FL 2.0 2.0 790 $2,500 $3.16 26d 1 0.79mi
7149 Golf Colony Ct #104 Lake Worth, FL 2.0 2.0 790 $2,300 $2.91 26d 1 0.79mi
7149 Golf Colony Ct Lake Worth, FL 2.0 2.0 823 $2,075 $2.52 4d 3 0.79mi
7149 Golf Colony Ct Lake Worth, FL 2.0 2.0 823 $2,098 $2.55 14d 2 0.79mi
6615 Waterfront Xing Lake Worth, FL 1.0–3.0 1.0–2.0 1087 $2,864 $2.63 1d 23 0.80mi
7091 Golf Colony Ct #201 Lake Worth, FL 2.0 2.0 735 $1,850 $2.52 15d 1 0.82mi
7137 Golf Colony Ct #202 Lake Worth, FL 2.0 2.0 735 $1,995 $2.71 16d 1 0.82mi
7137 Golf Colony Ct #202 Lake Worth, FL 2.0 2.0 735 $2,000 $2.72 6d 1 0.82mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 22d 1 0.82mi
4557 Luxemburg Ct Lake Worth, FL 2.0 1.5 1065 $2,400 $2.25 26d 1 0.82mi
7257 Golf Colony Ct #203 Lake Worth, FL 2.0 2.0 790 $1,950 $2.47 9d 1 0.82mi
4266 Deste Ct #107 Greenacres, FL 2.0 2.0 978 $2,100 $2.15 26d 1 0.83mi

HOA detail condo

Monthly dues
$527 · $6,324/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-05-04
    historical $1,725
  2. 2026-04-25
    price $1,725
  3. 2026-03-24
    listed $1,850
  4. 2026-03-24
    historical $1,850
  5. 2026-02-17
    listed $1,850
  6. 2026-01-22
    listed $184,000 Active
  7. 2026-01-12
    historical $1,725
  8. 2026-01-12
    historical
  9. 2025-11-26
    price $1,725
  10. 2025-11-26
    price $184,900
  11. 2025-09-09
    price $1,875
  12. 2025-09-08
    price $192,500
  13. 2025-07-08
    listed $1,935
  14. 2025-07-04
    listed $198,500 Active
  15. 1987-03-01
    soldstatus $51,000

ⓘ 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
$2,307 · $192/mo
Projected year-2 tax
$2,307 · $192/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 1/10 Low
  • 🌡 Heat 9/10 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 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
$25,743
− Mortgage interest
−$10,307
− Property taxes
−$2,307
− Insurance
−$920
− Repairs & maintenance
−$2,059
− Management
−$2,059
− HOA
−$6,324
− Depreciation
−$5,353
Taxable loss
−$3,586
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$861
After-tax cash flow
$68/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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 3%

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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

-96.6% since first listed
15 events — show timeline
  • 2026-05-04 Rental Removed $1,725 RMLSFL
  • 2026-04-25 Price Changed $1,725 RMLSFL
  • 2026-03-24 Listed for Rent $1,850 RMLSFL
  • 2026-03-24 Rental Removed $1,850 GFLMLS
  • 2026-02-17 Listed for Rent $1,850 GFLMLS
  • 2026-01-22 Listed $184,000 Beaches MLS
  • 2026-01-12 Rental Removed $1,725 RMLSFL
  • 2026-01-12 Listing Removed Beaches MLS
  • 2025-11-26 Price Changed $1,725 RMLSFL
  • 2025-11-26 Price Changed $184,900 Beaches MLS
  • 2025-09-09 Price Changed $1,875 RMLSFL
  • 2025-09-08 Price Changed $192,500 Beaches MLS
  • 2025-07-08 Listed for Rent $1,935 RMLSFL
  • 2025-07-04 Listed $198,500 Beaches MLS
  • 1987-03-01 Sold (Public Records) $51,000 Public Records

Property tax history

+14.3%/yr

Latest (2025): $2,307 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…