14514 SW Rake Dr SW · Indiantown, FL 34956

$77,500

2 bd · 2.0 ba · 1,456 sqft · Condo · 612 Days on market

Built 1991 $53/sqft · 230% above area $1200/mo HOA · 52% of rent ↓ 29% since listing

---

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 +21.8/30.0
• 1% rule +10.0/10.0
• Appreciation +8.3/10.0
• ARV discount +7.5/15.0
• DSCR +7.0/10.0
• Schools +4.5/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Location , Location this backs up to pools and clubhouse. Large front Florida room that opens thru new French doors to a fabulous remodeled furnished home complete with golf cart. A breathtaking open floor plan features wood laminate and tile floors through out, Ikea kitchen with island and lots of storage, newer stainless steel appliances. All new thermal windows , metal roof, newer A/C. Master bedroom with up graded ensuite. Guest bedroom with adjacent guest bathroom upgraded. Laundry room with washer & dryer. Utility shed conveniently located in carport. Extra long designer driveway. TAKING ALL REASONABLE OFFERS. CALL LISTING AGENT 772-370-3177

Key facts

• Open floor plan
• Metal roof
• New windows

Tags

• REMODELED FURNISHED HOME
• OPEN FLOOR PLAN
• IKEA KITCHEN WITH ISLAND
• NEW WINDOWS
• METAL ROOF
• UTILITY SHED IN CARPORT

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $78k.

Deal economics

• At list price, monthly cash flow is $121 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $78k).
• Recommended offer: $68k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.2% vs local median 10.9% in Indiantown — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 59/100 on livability (#829 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
• 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: 135 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).

Forward outlook

• In year one you build about $6k of equity ($536 loan paydown + $5k appreciation (6.7% local appreciation)).
• Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (6.7% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 612 days — a 12% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: HOA is 52% of rent.
• 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 $68,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 612 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. 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?
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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
7. 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.
8. 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.
9. 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: 3.00% ✓
• Cap rate: 8.16%
• Cash-on-cash: 6.68%
• DSCR: 1.30
• GRM: 2.8

CMA / ARV

• ARV (median comp): $23,450
• List price: $77,500
• Delta: 230.49%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Projected returns pro-forma

6.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 22.7%
• Equity multiple: 2.56×
• Total profit: $33,866
• Equity at exit: $51,945

10-year hold

• IRR: 21.6%
• Equity multiple: 5.35×
• Total profit: $94,424
• Equity at exit: $97,117

Cash invested: $21,700 (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 34956

• Home prices YoY: 1.2%
• Active inventory: 135
• Price-to-rent: 2.8×

Monthly cashflow live

• Estimated rent: $2,326 medium
• Mortgage (P&I): −$406
• Tax from tax record: −$78 /mo · $939/yr
• Insurance: −$32
• HOA: −$1,200
• Vacancy / Maint / Mgmt: −$489
• Net cashflow: $121

Break-even live

Break-even rent $2,173

Max offer price $77,500

Occupancy floor 90%

Sensitivity live

Price	-10% $165	-5% $143	+0% $121	+5% $99	+10% $77
Rent	-10% $-63	-5% $29	+0% $121	+5% $213	+10% $305
Rate	-1.0pp $160	-0.5pp $141	base $121	+0.5pp $101	+1.0pp $80

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: $19,375
• Closing costs: $2,325
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15817 SW Winter Rd Indiantown, FL	3.0	2.5	1428	$2,300	$1.61	14d	1	0.41mi
15760 SW Hammock Way Indiantown, FL	3.0–4.0	2.0–3.5	1918	$2,420	$1.26	2d	41	1.12mi

HOA detail condo

• Monthly dues: $1,200 · $14,400/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 19 events

1. 2026-06-18
   days on market $77,500 Active 612 DOM
2. 2026-06-17
   days on market $77,500 Active 611 DOM
3. 2026-06-16
   days on market $77,500 Active 610 DOM
4. 2026-06-15
   days on market $77,500 Active 609 DOM
5. 2026-06-14
   days on market $77,500 Active 607 DOM
6. 2026-06-13
   days on market $77,500 Active 606 DOM
7. 2026-06-10
   days on market $77,500 Active 604 DOM
8. 2026-06-09
   days on market $77,500 Active 603 DOM
9. 2026-06-08
   days on market $77,500 Active 602 DOM
10. 2026-06-07
    days on market $77,500 Active 601 DOM
11. 2026-06-03
    days on market $77,500 Active 597 DOM
12. 2026-06-02
    days on market $77,500 Active 596 DOM
13. 2026-06-01
    days on market $77,500 Active 595 DOM
14. 2026-05-31
    days on market $77,500 Active 594 DOM
15. 2026-05-31
    days on market $77,500 Active 593 DOM
16. 2026-04-12
    price $77,500 662-char remark

    Show marketing remark (662 chars)

    Location , Location this backs up to pools and clubhouse. Large front Florida room that opens thru new French doors to a fabulous remodeled furnished home complete with golf cart. A breathtaking open floor plan features wood laminate and tile floors through out, Ikea kitchen with island and lots of storage, newer stainless steel appliances. All new thermal windows , metal roof, newer A/C. Master bedroom with up graded ensuite. Guest bedroom with adjacent guest bathroom upgraded. Laundry room with washer & dryer. Utility shed conveniently located in carport. Extra long designer driveway. TAKING ALL REASONABLE OFFERS. CALL LISTING AGENT 772-370-3177

17. 2025-10-09
    price $89,900 662-char remark

    Show marketing remark (662 chars)

    Location , Location this backs up to pools and clubhouse. Large front Florida room that opens thru new French doors to a fabulous remodeled furnished home complete with golf cart. A breathtaking open floor plan features wood laminate and tile floors through out, Ikea kitchen with island and lots of storage, newer stainless steel appliances. All new thermal windows , metal roof, newer A/C. Master bedroom with up graded ensuite. Guest bedroom with adjacent guest bathroom upgraded. Laundry room with washer & dryer. Utility shed conveniently located in carport. Extra long designer driveway. TAKING ALL REASONABLE OFFERS. CALL LISTING AGENT 772-370-3177

18. 2025-02-20
    price $99,000 662-char remark

    Show marketing remark (662 chars)

    Location , Location this backs up to pools and clubhouse. Large front Florida room that opens thru new French doors to a fabulous remodeled furnished home complete with golf cart. A breathtaking open floor plan features wood laminate and tile floors through out, Ikea kitchen with island and lots of storage, newer stainless steel appliances. All new thermal windows , metal roof, newer A/C. Master bedroom with up graded ensuite. Guest bedroom with adjacent guest bathroom upgraded. Laundry room with washer & dryer. Utility shed conveniently located in carport. Extra long designer driveway. TAKING ALL REASONABLE OFFERS. CALL LISTING AGENT 772-370-3177

19. 2024-10-14
    listed $109,900 Active 662-char remark

    Show marketing remark (662 chars)

    Location , Location this backs up to pools and clubhouse. Large front Florida room that opens thru new French doors to a fabulous remodeled furnished home complete with golf cart. A breathtaking open floor plan features wood laminate and tile floors through out, Ikea kitchen with island and lots of storage, newer stainless steel appliances. All new thermal windows , metal roof, newer A/C. Master bedroom with up graded ensuite. Guest bedroom with adjacent guest bathroom upgraded. Laundry room with washer & dryer. Utility shed conveniently located in carport. Extra long designer driveway. TAKING ALL REASONABLE OFFERS. CALL LISTING AGENT 772-370-3177

ⓘ 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: $939 · $78/mo
• Projected year-2 tax: $939 · $78/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 9/10 Extreme 7 d/yr ≥108°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 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $27,916
• − Mortgage interest: −$4,341
• − Property taxes: −$939
• − Insurance: −$388
• − Repairs & maintenance: −$2,233
• − Management: −$2,233
• − HOA: −$14,400
• − Depreciation: −$2,255
• Taxable income: $1,127
• Est. tax owed @ 24.0%: −$271
• After-tax cash flow: $1,180/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 — Indiantown

• Score: 59/100
• State rank: #829
• US rank: #20298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Indiantown, FL
• Population (ZIP): 9,639

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: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Hispanic / Latino 49% Black 24% White 24% Two or more races 16% Native American 5% Asian 1%
• Hispanic origin (detail): Mexican 21% Puerto Rican 4% Cuban 1%
• Common ancestry: Lithuanian 1% Italian 1% Slovak 1%
• Foreign-born: 22% · Canada
• Languages at home: 55% English-only · Spanish 42%

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: ▲ 6.65%
• Current HPI: 561.896
• Rent YoY: —
• Metro: —
• 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

-29.5% since first listed

4 events — show timeline

• 2026-04-12 Price Changed $77,500 MCRTC
• 2025-10-09 Price Changed $89,900 MCRTC
• 2025-02-20 Price Changed $99,000 MCRTC
• 2024-10-14 Listed $109,900 MCRTC

Property tax history

+3.7%/yr

Latest (2024): $939 · +2.6% YoY. Source: county tax records.