CashFlowRE
Sign in Sign up
2000 Presidential Way #205
D+ Composite 49.5
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 +13.3/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • DSCR +4.0/10.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

2000 Presidential Way #205 · West Palm Beach, FL 33401
2 bd · 2.0 ba · 1,134 sqft · Condo public records · 358 Days on market
Built 1972 $1330/mo HOA · 38% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

Key facts

  • Gated community
  • Private balcony
  • Walk-in closet

Tags

GATED COMMUNITYPRIVATE BALCONYWALK-IN CLOSETEN-SUITE BATHMINUTES FROM PALM BEACH ISLANDMINUTES FROM THE OUTLETS

Property features AI

Finance

  • Other: Unit is in a multi-unit high-rise building
  • Financial info: Pets allowed (breed restrictions and possible pet restrictions)
  • HOA & community: Has association; Monthly association fee (amount provided separately); Association amenities include elevator(s), fitness center, game room, picnic area, pool, and on-site manager; Association fee includes cable TV, security, water, elevator, and hot water

Exterior

  • Parking: Has carport; 1 covered/carport space
  • Security: Association provides security
  • Utilities: Association includes water and hot water; No additional utilities listed
  • Home design: Condominium; Resale condition; Faces south; 20-story building
  • Construction: Built with concrete block (CBS); Building area reported from public records
  • Exterior features: Not waterfront; No waterfront features

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Other flooring type (not specified)
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central building cooling; Ceiling fan(s); Electric cooling
  • Interior features: Unfurnished; No notable built-in interior features reported
  • Laundry & utility: Laundry inside the unit

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 $200k.

Deal economics

  • At list price, monthly cash flow is $1 ($12/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% 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; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $3,485/mo this rent would consume 62% 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 $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 358 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 25y 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 $138k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 38% of rent.
  • 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 358 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.74%
Cap rate
6.30%
Cash-on-cash
0.02%
DSCR
1.00
GRM
4.8

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
-11.2%
Equity multiple
0.58×
Total profit
$-23,734
Equity at exit
$29,806
10-year hold
IRR
3.3%
Equity multiple
1.29×
Total profit
$16,069
Equity at exit
$17,284

Cash invested: $55,972 (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 33401

Rents YoY
5.2%
Active inventory
506
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$3,485 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$290 /mo · $3,486/yr
Insurance
$83
HOA
$1,330
Vacancy / Maint / Mgmt
$732
Net cashflow
$1

Break-even live

Break-even rent $3,484
Max offer price $199,900
Occupancy floor 95%

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
$49,975
Closing costs
$5,997
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1991 Presidential Way West Palm Beach, FL 1.0 1.0 827 $3,427 $4.14 7d 1 0.10mi
1991 Presidential Way West Palm Beach, FL 3.0 2.0 1485 $4,905 $3.30 16d 1 0.10mi
2400 Presidential Way #1906 West Palm Beach, FL 1.0 2.0 1294 $3,000 $2.32 24d 1 0.13mi
2425 Presidential Way West Palm Beach, FL 2.0 2.0 1294 $4,500 $3.48 24d 1 0.18mi
1714 Consulate Pl #101 West Palm Beach, FL 3.0 3.0 1377 $3,000 $2.18 24d 1 0.29mi
1979 Brandywine Rd Unit 1979-108 West Palm Beach, FL 3.0 2.0 1395 $3,205 $2.30 24d 1 0.75mi
1319 13th St West Palm Beach, FL 3.0 2.0 1215 $3,200 $2.63 24d 1 1.09mi
290 Courtney Lakes Cir West Palm Beach, FL 1.0–3.0 1.0–2.0 1069 $2,705 $2.53 19d 19 1.23mi
1104 State St Unit C West Palm Beach, FL 3.0 1.0 875 $3,000 $3.43 24d 1 1.25mi
933 30th Ct West Palm Beach, FL 3.0 1.5 1085 $3,100 $2.86 24d 1 1.35mi
932 31st St West Palm Beach, FL 3.0 2.0 850 $3,000 $3.53 24d 1 1.36mi
1912 Stratford Way West Palm Beach, FL 2.0 2.5 1350 $3,000 $2.22 24d 1 1.42mi
3590 Village Blvd West Palm Beach, FL 1.0–3.0 1.0–2.0 1074 $2,798 $2.60 1d 29 1.46mi
195 River Grove Way West Palm Beach, FL 2.0 1.0–2.0 828 $3,002 $3.63 2d 18 1.50mi
823 14th St West Palm Beach, FL 3.0 1.0 1000 $3,495 $3.50 24d 1 1.50mi

HOA detail condo

Monthly dues
$1,330 · $15,960/yr
Likely covers
security
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 46 events

  1. 2025-08-15
    status Active
  2. 2025-08-15
    historical
  3. 2025-07-02
    historical $2,000
  4. 2025-06-02
    price $2,000
  5. 2025-06-01
    listed $199,900 Active
  6. 2025-05-30
    price $2,100
  7. 2025-05-18
    price $2,300
  8. 2025-05-13
    price $2,350
  9. 2025-05-01
    price $2,400
  10. 2025-04-22
    price $2,450
  11. 2025-04-05
    listed $2,495
  12. 2025-04-05
    historical $2,495
  13. 2025-04-04
    listed $2,495
  14. 2021-09-22
    soldstatus $137,500
  15. 2021-03-29
    status Active
  16. 2021-03-24
    historical
  17. 2021-02-10
    historical
  18. 2021-01-06
    status Active
  19. 2020-12-24
    historical Contingent
  20. 2020-11-19
    price $144,900
  21. 2020-03-08
    price $149,000
  22. 2020-01-01
    listed $155,000 Active
  23. 2015-10-09
    soldstatus $85,000 Closed 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  24. 2015-09-24
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  25. 2015-09-10
    price $85,500 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  26. 2015-09-09
    status Active 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  27. 2015-09-04
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  28. 2015-07-30
    listed $94,500 Active 345-char remark
    Show marketing remark (345 chars)

    Lovely Condo located in the exclusive gated community of Lands of President. Walk in to a spacious sunlit open floor plan with a wall of sliders that leads out to your private balcony where you can take in the beautiful golf community. Clean neutral colored carpets, recessed lighting, built in shelving and a separate dining area. A true find!!

  29. 2014-10-18
    historical
  30. 2014-09-16
    historical
  31. 2014-03-14
    status Pending
  32. 2014-01-07
    listed $69,500 Active
  33. 2013-12-21
    historical
  34. 2013-12-10
    price $72,500
  35. 2013-11-07
    price $78,500
  36. 2013-10-15
    listed $84,000 Active
  37. 2013-10-11
    historical
  38. 2013-09-12
    listed $84,000 Active
  39. 2006-01-07
    listed $232,900
  40. 2003-08-28
    soldstatus $92,000
  41. 2003-08-25
    soldstatus $92,000
  42. 2003-08-02
    historical
  43. 2003-05-28
    listed $95,000
  44. 2001-12-07
    soldstatus $42,500
  45. 2001-10-19
    historical
  46. 2001-09-21
    listed $60,000

ⓘ 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
$3,486 · $290/mo
Projected year-2 tax
$3,485 · $290/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 ≥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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$41,818
− Mortgage interest
−$11,198
− Property taxes
−$3,486
− Insurance
−$1,000
− Repairs & maintenance
−$3,345
− Management
−$3,345
− HOA
−$15,960
− Depreciation
−$5,815
Taxable loss
−$2,330
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$559
After-tax cash flow
$571/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

Price history

-96.7% since first listed
46 events — show timeline
  • 2025-08-15 Relisted Beaches MLS
  • 2025-08-15 Listing Removed Beaches MLS
  • 2025-07-02 Rental Removed $2,000 GFLMLS
  • 2025-06-02 Price Changed $2,000 GFLMLS
  • 2025-06-01 Listed $199,900 Beaches MLS
  • 2025-05-30 Price Changed $2,100 GFLMLS
  • 2025-05-18 Price Changed $2,300 GFLMLS
  • 2025-05-13 Price Changed $2,350 GFLMLS
  • 2025-05-01 Price Changed $2,400 GFLMLS
  • 2025-04-22 Price Changed $2,450 GFLMLS
  • 2025-04-05 Listed for Rent $2,495 GFLMLS
  • 2025-04-05 Rental Removed $2,495 RMLSFL
  • 2025-04-04 Listed for Rent $2,495 RMLSFL
  • 2021-09-22 Sold (Public Records) $137,500 Public Records
  • 2021-03-29 Relisted Beaches MLS
  • 2021-03-24 Listing Removed Beaches MLS
  • 2021-02-10 Listing Removed Beaches MLS
  • 2021-01-06 Relisted Beaches MLS
  • 2020-12-24 Contingent Beaches MLS
  • 2020-11-19 Price Changed $144,900 Beaches MLS
  • 2020-03-08 Price Changed $149,000 Beaches MLS
  • 2020-01-01 Listed $155,000 Beaches MLS
  • 2015-10-09 Sold (MLS) $85,000 Beaches MLS
  • 2015-09-24 Pending Beaches MLS
  • 2015-09-10 Price Changed $85,500 Beaches MLS
  • 2015-09-09 Relisted Beaches MLS
  • 2015-09-04 Pending Beaches MLS
  • 2015-07-30 Listed $94,500 Beaches MLS
  • 2014-10-18 Listing Removed Beaches MLS
  • 2014-09-16 Listing Removed Beaches MLS
  • 2014-03-14 Pending Beaches MLS
  • 2014-01-07 Listed $69,500 Beaches MLS
  • 2013-12-21 Listing Removed Beaches MLS
  • 2013-12-10 Price Changed $72,500 Beaches MLS
  • 2013-11-07 Price Changed $78,500 Beaches MLS
  • 2013-10-15 Listed $84,000 Beaches MLS
  • 2013-10-11 Listing Removed Beaches MLS
  • 2013-09-12 Listed $84,000 Beaches MLS
  • 2006-01-07 Listed $232,900 Beaches MLS
  • 2003-08-28 Sold (Public Records) $92,000 Public Records
  • 2003-08-25 Sold (MLS) $92,000 Beaches MLS
  • 2003-08-02 Listing Removed Beaches MLS
  • 2003-05-28 Listed $95,000 Beaches MLS
  • 2001-12-07 Sold (Public Records) $42,500 Public Records
  • 2001-10-19 Listing Removed Beaches MLS
  • 2001-09-21 Listed $60,000 Beaches MLS

Property tax history

+6.7%/yr

Latest (2025): $3,486 · -12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…