1820 N Congress Ave #410 · West Palm Beach, FL 33401

$140,000

1 bd · 1.0 ba · 775 sqft · Condo public records · 239 Days on market

Built 1981 $425/mo HOA · 15% 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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Schools +4.3/10.0
• Livability +4.1/5.0
• Rent growth +3.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

Key facts

• $425 HOA
• Community pool
• Built 1981

Property features AI

Finance

• HOA & community: Monthly association fee of $425; Community amenities: clubhouse, elevators, pool, trash chute, business center, community room; Pets allowed with breed restrictions; Community contains 426 units

Exterior

• Security: Smoke detector(s)
• Utilities: Public water; Three phase electric; Cable available
• Home design: Condominium; Resale; Faces north; 4-story building
• Construction: CBS construction
• Exterior features: Not waterfront

Interior

• Kitchen: Dishwasher; Refrigerator; Electric water heater
• Bedrooms: 1 bedroom on the main level
• Flooring: Ceramic tile
• Bathrooms: 1 full bathroom
• Heating & cooling: Central electric heating; Ceiling fan(s); Electric cooling
• Interior features: Walk-in closet

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $140k.

Deal economics

• At list price, monthly cash flow is $767 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $140k).
• Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
• Cap rate 12.9% vs local median 3.8% in West Palm Beach — 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 82/100 on livability (#75 in FL, #1,255 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, crime 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.
• Market conditions: Rents rising fast (+5.2%/yr); 506 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
• At $2,785/mo this rent would consume 49% of the median local household income ($68k/yr) (locally 2953% 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 $968 of loan paydown is wiped out by about $4k 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.
• At projected returns (-3.0% appreciation + 5.2% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 239 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
• 5 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.
• Current owner paid $71k; list at $140k implies a 97% 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 239 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. Crime grade is F 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?
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: 1.99% ✓
• Cap rate: 12.87%
• Cash-on-cash: 23.48%
• DSCR: 2.04
• GRM: 4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.15% rent growth · sell at horizon

5-year hold

• IRR: 19.8%
• Equity multiple: 1.83×
• Total profit: $32,651
• Equity at exit: $20,874

10-year hold

• IRR: 29.9%
• Equity multiple: 4.04×
• Total profit: $119,061
• Equity at exit: $12,105

Cash invested: $39,200 (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 33401

• Rents YoY: 5.2%
• Active inventory: 506
• Price-to-rent: 4.2×

Monthly cashflow live

• Estimated rent: $2,785 medium
• Mortgage (P&I): −$734
• Tax from tax record: −$215 /mo · $2,586/yr
• Insurance: −$58
• HOA: −$425
• Vacancy / Maint / Mgmt: −$585
• Net cashflow: $767

Break-even live

Break-even rent $1,814

Max offer price $140,000

Occupancy floor 67%

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: $35,000
• Closing costs: $4,200
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1991 Presidential Way West Palm Beach, FL	1.0	1.0	827	$3,427	$4.14	7d	1	0.33mi
290 Courtney Lakes Cir West Palm Beach, FL	1.0–3.0	1.0–2.0	1069	$2,160	$2.02	19d	19	1.07mi
4400 Portofino Way West Palm Beach, FL	1.0–3.0	1.0–2.0	1222	$1,948	$1.59	17d	60	1.35mi

HOA detail condo

• Monthly dues: $425 · $5,100/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 24 events

1. 2026-06-18
   days on market $140,000 Active 239 DOM
2. 2026-06-17
   days on market $140,000 Active 238 DOM
3. 2026-06-16
   days on market $140,000 Active 237 DOM
4. 2026-06-15
   days on market $140,000 Active 236 DOM
5. 2026-06-13
   days on market $140,000 Active 234 DOM
6. 2026-06-09
   days on market $140,000 Active 230 DOM
7. 2026-06-07
   days on market $140,000 Active 228 DOM
8. 2026-06-04
   days on market $140,000 Active 225 DOM
9. 2026-06-03
   days on market $140,000 Active 224 DOM
10. 2026-06-01
    days on market $140,000 Active 222 DOM
11. 2026-05-31
    days on market $140,000 Active 221 DOM
12. 2025-10-22
    listed $140,000 Active
13. 2025-04-20
    historical $1,500
14. 2025-04-05
    listed $1,500
15. 2016-12-07
    soldstatus $71,000
16. 2016-10-19
    soldstatus $50,000
17. 2016-10-17
    soldstatus $50,000 Closed 179-char remark

    Show marketing remark (179 chars)

    Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

18. 2016-06-04
    status Pending 179-char remark

    Show marketing remark (179 chars)

    Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

19. 2016-04-14
    status Active 179-char remark

    Show marketing remark (179 chars)

    Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

20. 2016-04-10
    historical 179-char remark

    Show marketing remark (179 chars)

    Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

21. 2015-09-12
    listed $54,900 Active 179-char remark

    Show marketing remark (179 chars)

    Condo has tile floor throughout. Currently rented under market rent at $700/ month. Tenant will stay for investment buyer. Water included in maintenance fee. New roof on building.

22. 2014-10-19
    historical
23. 2005-10-01
    listed $108,900
24. 1981-07-01
    soldstatus $48,500

ⓘ 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: $2,586 · $215/mo
• Projected year-2 tax: $2,586 · $215/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 ≥105°F today · 23 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: $33,419
• − Mortgage interest: −$7,842
• − Property taxes: −$2,586
• − Insurance: −$700
• − Repairs & maintenance: −$2,674
• − Management: −$2,674
• − HOA: −$5,100
• − Depreciation: −$4,073
• Taxable income: $7,771
• Est. tax owed @ 24.0%: −$1,865
• After-tax cash flow: $7,340/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 — West Palm Beach

• Score: 82/100
• State rank: #75
• US rank: #1255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: West Palm Beach, FL
• County: Palm Beach County · 1,438,312 people
• City population: 222,012
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 33,698
• Household income: $67,967
• Rent vs Own: 62.5% rent · 37.5% own
• Severe rent burden: 2953.0

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 0.68)
• Race & ethnicity: White 43% Black 32% Hispanic / Latino 17% Two or more races 11% Asian 3%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3% Cuban 3%
• Common ancestry: Hispanic 6% Slovak 2% Romanian 2%
• Foreign-born: 26% · Canada, Jamaica, China
• Languages at home: 73% English-only · Spanish 13% French/Haitian/Cajun 7% Other Asian/Pacific 2%

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: ▼ -324.96%
• Current HPI: 367.0978
• Rent YoY: ▲ 5.15%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+188.7% since first listed

13 events — show timeline

• 2025-10-22 Listed $140,000 Beaches MLS
• 2025-04-20 Rental Removed $1,500 RMLSFL
• 2025-04-05 Listed for Rent $1,500 RMLSFL
• 2016-12-07 Sold (Public Records) $71,000 Public Records
• 2016-10-19 Sold (Public Records) $50,000 Public Records
• 2016-10-17 Sold (MLS) $50,000 Beaches MLS
• 2016-06-04 Pending — Beaches MLS
• 2016-04-14 Relisted — Beaches MLS
• 2016-04-10 Listing Removed — Beaches MLS
• 2015-09-12 Listed $54,900 Beaches MLS
• 2014-10-19 Listing Removed — Beaches MLS
• 2005-10-01 Listed $108,900 Beaches MLS
• 1981-07-01 Sold (Public Records) $48,500 Public Records

Property tax history

+12.6%/yr

Latest (2025): $2,586 · +0.2% YoY. Source: county tax records.