CashFlowRE
Sign in Sign up
1001 SE 16th Ct
F Composite 33.56
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.0/30.0
  • Schools +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +1.2/10.0
  • ARV discount +0.0/15.0

$425,000

1001 SE 16th Ct · Stuart, FL 34996
3 bd · 2.0 ba · 1,104 sqft · SingleFamily public records · 10 Days on market
Built 1965 7,666 sqft lot Est $344k · 23% over

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

Listing remarks MLS

Beach Lovers Paradise! Impeccably maintained & updated home located minutes from the beach & downtown Stuart. You're going to fall in love with this property! Upon arrival you'll notice the extended driveway space, metal roof, IMPACT windows & flawless lawn. Step inside & you'll instantly feel the coastal vibes as well as recognize the improvements. Updated flooring throughout, shiplap wall, new kitchen appliances, 5 1/4" baseboards, a revamped guest bath & completely updated master bath. Most likely, you'll be spending the majority of your time in the gorgous outdoor space. 2,000 sq feet of pavers offer outdoor living space & easy maintenance. Buried water line & underground electric so that you can add ambiance lighting & hookup a bar/garden sink. Additional features include fenced backyard, outdoor shower, gutters and a 22 KW generator. A/C was replaced in 2020, instant hot water heater added in 2017. A/C in laundry room. Wood carved fish, pavillion & swing included.

Key facts

  • Covered back patio
  • Newer metal roof
  • Brick pavers

Tags

NEWER METAL ROOFCOMPLETE IMPACT WINDOWSAIR CONDITIONED LAUNDRY ROOMTANKLESS WATER HEATERCOVERED BACK PATIOBRICK PAVERS

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Non-gated community

Exterior

  • Parking: Attached carport (1 covered space, total 1 parking space); Has carport
  • Security: Fenced
  • Utilities: Electricity connected (110V and 220V); Public water; Septic tank
  • Home design: Single-story home; Resale property; Faces south; Metal roof; Block and concrete construction
  • Construction: Built with block and concrete; Metal roof
  • Exterior features: Fenced yard; Corner lot with trees; Fruit trees; Outdoor shower; Covered and open patio/porch; Screened porch; Shed(s)

Interior

  • Kitchen: Cooktop; Electric range; Dishwasher; Microwave; Refrigerator; Freezer; Icemaker
  • Bedrooms: Bedroom 1 on main level (approx. 10 x 15); Bedroom 2 on main level (approx. 9 x 12); Additional room on main level (approx. 14 x 11)
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Individual heating; Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Blinds and drapes; Impact glass windows; Separate/formal dining room; Living/dining room; Separate shower; Primary bedroom on main level; Stacked bedrooms
  • Laundry & utility: Washer; Dryer; Main-level laundry room (approx. 11 x 7); Electric tankless water heater

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 $425k.

Deal economics

  • At list price, monthly cash flow is $-615 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $316k (25.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $279k (34.4% below list).
  • Recommended offer: $279k (34.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 84/100 on livability (#39 in FL, #790 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: crime C-, employment C-, amenities D.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 251 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $45k of equity ($3k loan paydown + $42k appreciation (10.0% local appreciation)).
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$73k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 21y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $278,888 (34.4% 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. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  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
0.66%
Cap rate
4.56%
Cash-on-cash
-6.20%
DSCR
0.72
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$344,448
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1309 SE Pathfinder Ave 0.31mi 3/2.0 1,224 (+11%) 12mo $345,000 $282 57
929 SE Forrest Park Dr 0.50mi 3/2.0 1,058 (-4%) 16mo $330,000 $312 56
607 SE Cortez Ave 0.70mi 3/2.0 1,176 (+6%) 2mo $350,000 $298 55
817 SE Palm Beach Rd 0.55mi 3/2.0 1,034 (-6%) 11mo $235,000 $227 54
918 SE Dolphin Dr 0.73mi 3/2.0 1,170 (+6%) 9mo $365,000 $312 49
1301 SE Sand Dollar Ln 0.39mi 3/2.0 1,218 (+10%) 23mo $430,000 $353 45

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
2.62×
Total profit
$192,286
Equity at exit
$382,874
10-year hold
IRR
18.2%
Equity multiple
6.02×
Total profit
$596,976
Equity at exit
$825,682

Cash invested: $119,000 (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 34996

Home prices YoY
2.1%
Active inventory
251
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,789 high interval (Pro) →
Mortgage (P&I)
$2,229
Tax from tax record
$412 /mo · $4,945/yr
Insurance
$177
HOA
$0
Vacancy / Maint / Mgmt
$586
Net cashflow
$-615

Break-even live

Break-even rent $3,567
Max offer price $316,416
Occupancy floor

Sensitivity live

Price -10% $-374 -5% $-494 +0% $-615 +5% $-735 +10% $-855
Rent -10% $-835 -5% $-725 +0% $-615 +5% $-505 +10% $-394
Rate -1.0pp $-401 -0.5pp $-507 base $-615 +0.5pp $-725 +1.0pp $-837

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
$106,250
Closing costs
$12,750
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1604 SE Apache Ave Stuart, FL 4.0 2.0 1404 $3,300 $2.35 24d 1 0.14mi
801 SE Central Pkwy #7 Stuart, FL 2.0 2.0 1046 $2,150 $2.06 14d 1 0.47mi
917 SE Nassau Ave Stuart, FL 2.0 1.0 832 $1,900 $2.28 21d 1 0.60mi
917 SE Nassau Ave Stuart, FL 2.0 1.0 832 $3,800 $4.57 24d 1 0.60mi
2118 SE Edler Dr Unit B Stuart, FL 2.0 2.0 876 $1,995 $2.28 24d 1 0.64mi
400 SE Central Pkwy Stuart, FL 1.0–2.0 1.0–2.0 918 $2,640 $2.87 14d 16 0.66mi
2124 SE Edler Dr Stuart, FL 2.0 2.0 876 $1,800 $2.05 24d 1 0.66mi
1215 SE Glenwood Dr Stuart, FL 2.0 2.0 1089 $1,859 $1.71 14d 10 0.74mi
345 SE Angler Dr Stuart, FL 3.0 2.5 1475 $2,650 $1.80 21d 1 0.74mi
801 SE Central Ave Stuart, FL 3.0 1.0 899 $2,300 $2.56 14d 1 0.90mi
85 SE Hancock St Stuart, FL 1.0–2.0 1.0–2.0 1278 $2,300 $1.80 14d 2 0.95mi
2759 SE Birmingham Dr Stuart, FL 2.0 2.5 1191 $2,600 $2.18 24d 1 0.96mi
47 SE Sedona Cir #203 Stuart, FL 3.0 2.5 1450 $2,200 $1.52 24d 1 0.98mi
44 SE Sedona Cir #201 Stuart, FL 3.0 2.0 1443 $2,200 $1.52 24d 1 0.98mi
217 SE Coconut Ave Stuart, FL 2.0 1.0 1197 $5,000 $4.18 24d 1 1.02mi
3001 SE Aster Ln #908 Stuart, FL 2.0 2.0 1209 $2,100 $1.74 24d 1 1.03mi
333 SE Martin Ave Unit 1F Stuart, FL 2.0 1.0 778 $1,800 $2.31 24d 1 1.12mi
1900 S Kanner Hwy Unit 2-203 Stuart, FL 2.0 2.0 1086 $1,800 $1.66 14d 1 1.15mi
3031 SE Aster Ln Unit 608 Stuart, FL 2.0 2.0 1019 $1,870 $1.84 24d 1 1.15mi
3151 SE Aster Ln #1306 Stuart, FL 2.0 2.0 1034 $1,800 $1.74 24d 1 1.17mi
950 S Kanner Hwy Stuart, FL 1.0–2.0 1.0–2.0 850 $2,000 $2.35 14d 4 1.17mi
950 S Kanner Hwy Stuart, FL 1.0–2.0 1.0–2.5 1062 $2,000 $1.88 24d 5 1.17mi
950 S Kanner Hwy Stuart, FL 2.0 2.0 1019 $1,888 $1.85 21d 3 1.17mi
1871 SW Palm City Rd Unit G401 Stuart, FL 3.0 2.0 1289 $2,200 $1.71 24d 1 1.23mi
3266 SE Aster Ln Unit H246 Stuart, FL 2.0 2.0 1200 $2,100 $1.75 24d 1 1.25mi
3236 SE Aster Ln Unit M225 Stuart, FL 2.0 2.0 1200 $2,500 $2.08 24d 1 1.25mi
1290 SE Parkview Pl Unit A2 Stuart, FL 2.0 2.0 1021 $1,800 $1.76 21d 1 1.29mi
1571 SE Hampshire Way #104 Stuart, FL 3.0 2.0 1210 $2,500 $2.07 24d 1 1.30mi
3302 SE Aster Ln Stuart, FL 2.0 2.0 888 $1,900 $2.14 24d 1 1.31mi
2600 S Kanner Hwy Stuart, FL 1.0–2.0 1.5–2.0 890 $1,950 $2.19 14d 3 1.32mi
2600 SE Ocean Blvd Stuart, FL 1.0–2.0 1.5–2.0 951 $1,900 $2.00 14d 3 1.33mi
310 SE Denver Ave Unit 2 Stuart, FL 2.0 2.0 1300 $2,900 $2.23 14d 1 1.34mi
300 SE Saint Lucie Blvd Stuart, FL 1.0–3.0 1.0–2.0 884 $2,728 $3.09 14d 12 1.39mi
1950 SW Palm City Rd Stuart, FL 2.0 2.0 1031 $3,150 $3.05 24d 3 1.44mi
1950 SW Palm City Rd Unit 4-4205 Stuart, FL 2.0 2.0 938 $2,400 $2.56 14d 1 1.44mi
175 SE Saint Lucie Blvd Stuart, FL 2.0 2.0–2.5 1300 $2,600 $2.00 24d 4 1.45mi
1868 SW Palm City Rd Apt 202 Stuart, FL 2.0 2.0 1191 $2,900 $2.43 24d 1 1.48mi

Listing history 9 events

  1. 2026-06-18
    days on market $425,000 Active 10 DOM
  2. 2026-06-17
    days on market $425,000 Active 9 DOM
  3. 2026-06-16
    days on market $425,000 Active 8 DOM
  4. 2026-06-15
    days on market $425,000 Active 7 DOM
  5. 2026-06-14
    days on market $425,000 Active 5 DOM
  6. 2026-06-13
    days on market $425,000 Active 4 DOM
  7. 2026-06-10
    days on market $425,000 Active 2 DOM
  8. 2026-06-09
    remarks 699-char remark
  9. 2026-06-09
    listed $425,000 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
$4,945 · $412/mo
Projected year-2 tax
$4,945 · $412/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 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 2 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
$33,467
− Mortgage interest
−$23,807
− Property taxes
−$4,945
− Insurance
−$2,125
− Repairs & maintenance
−$2,677
− Management
−$2,677
− Depreciation
−$12,364
Taxable loss
−$15,128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,631
After-tax cash flow
$-3,745/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Stuart

Score
84/100
State rank
#39
US rank
#790

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stuart, FL
County
Martin County · 165,223 people
City population
65,812
Metro
Port St. Lucie, FL
Population (ZIP)
10,653
Household income
$83,929
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
247.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Italian 3% Romanian 3% Slovak 3%
Foreign-born
6% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.71%
Current HPI
658.96
Rent YoY
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

+113.6% since first listed
27 events — show timeline
  • 2026-06-08 Listed $425,000 MCRTC
  • 2022-04-20 Sold (Public Records) $455,000 Public Records
  • 2022-04-12 Sold (MLS) $455,000 MCRTC
  • 2022-04-06 Pending MCRTC
  • 2022-03-22 Contingent MCRTC
  • 2022-03-15 Price Changed $425,000 MCRTC
  • 2022-03-15 Listed $399,000 MCRTC
  • 2015-07-15 Sold (Public Records) $110,000 Public Records
  • 2013-09-21 Listing Removed Beaches MLS
  • 2012-04-10 Listing Removed Beaches MLS
  • 2011-11-23 Listed $104,500 Beaches MLS
  • 2011-10-13 Listing Removed Beaches MLS
  • 2011-09-20 Listed $83,750 Beaches MLS
  • 2011-09-17 Listing Removed MCRTC
  • 2011-06-16 Listed $89,500 MCRTC
  • 2009-06-22 Sold (Public Records) $75,000 Public Records
  • 2009-06-16 Sold (MLS) $75,000 MCRTC
  • 2009-04-05 Listed $75,000 MCRTC
  • 2008-09-01 Listed $270,000 Beaches MLS
  • 2006-11-21 Listing Removed Beaches MLS
  • 2006-11-13 Listed $259,500 Beaches MLS
  • 2006-03-10 Sold (Public Records) $199,000 Public Records
  • 2006-03-07 Sold (MLS) $199,000 MCRTC
  • 2006-03-07 Price Changed $199,500 MCRTC
  • 2006-02-02 Listing Removed Beaches MLS
  • 2005-12-12 Listed $199,500 Beaches MLS
  • 2005-07-13 Listed $199,000 MCRTC

Property tax history

+13.1%/yr

Latest (2025): $4,945 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…