CashFlowRE
Sign in Sign up
No image
B Composite 70.94
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
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

6469 Cypress Ln · Seminole Manor, FL 33462
2 bd · 2.0 ba · 1,300 sqft · Manufactured · 451 Days on market
Built 2002

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just Listed !!! This 2002 Jacobsen built home with attached 2 car garage, on an expansive corner lot with new landscaping. Brand new roof 2021 , AC new in 2020, Newly painted inside and outside , new paver walkways and drive way for the golf cart into the storage shed. Textured design driveway , speckled coated garage floor , AC unit in the garage , Murphy bed in the garage . Covered screened Florida room which is perfect for a jacuzzi. Brand new stainless appliances, new light fixtures, new commodes in the bathrooms. Furniture is available for sale, also Jacuzzi in the Florida Room.

Key facts

  • Updated interior
  • Upscale landscaping
  • Corner lot

Tags

CORNER LOTUPSCALE LANDSCAPINGUPDATED INTERIORSTAINLESS STEEL APPLIANCESUPDATED GUEST BATHROOMSUPDATED PRIMARY BATHROOMS

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: Community amenities: billiard room, clubhouse, fitness center, laundry, pool, tennis courts, community room, library; Association fees include maintenance of grounds, security, sewer, trash, water, and common areas; Senior community

Exterior

  • Parking: Attached 2-car garage; 2 covered spaces; 2 open parking spaces
  • Security: Security guard; Entry phone/intercom; Gated community (no guard)
  • Utilities: Well water; Three-phase electric service; Cable available; Water available
  • Home design: Manufactured home; Single-story; Entry-level living area; Faces east; Resale property
  • Construction: Modular construction; Composition/shingle roof
  • Exterior features: Screened patio; Open porch; Patio; Porch; Corner lot; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central electric heating; Central air conditioning (electric)
  • Interior features: High ceilings; Walk-in closet(s); Bedroom layout with stacked bedrooms; Partially furnished
  • Laundry & utility: Laundry inside

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 manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $877 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#711 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: amenities F, commute F, employment 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: Starlight Cove Elementary School (math 40% / reading 31%, grade F, #1,684 of 2,144 statewide, top 79%, 737 students, 77% FRL); Tradewinds Middle School (math 25% / reading 35%, grade F, #468 of 571 statewide, top 82%, 912 students, 74% FRL); Santaluces Community High (math 22% / reading 39%, grade F, #434 of 667 statewide, top 66%, 2,675 students, 61% FRL) — zoned schools average 71% FRL vs 52% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 50% district-wide (-18 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.1%/yr); 383 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).
  • This rent runs 40% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 + 4.1% rent growth), your $43k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 451 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 5y ago; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $75k; list at $155k implies a 107% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 451 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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. 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.
  6. 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.
  7. 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
1.59%
Cap rate
13.08%
Cash-on-cash
24.25%
DSCR
2.08
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.09% rent growth · sell at horizon

5-year hold
IRR
18.8%
Equity multiple
1.77×
Total profit
$33,505
Equity at exit
$23,111
10-year hold
IRR
27.9%
Equity multiple
3.60×
Total profit
$112,713
Equity at exit
$13,402

Cash invested: $43,400 (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 33462

Rents YoY
4.1%
Active inventory
383
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,466 high interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$518
Net cashflow
$877

Break-even live

Break-even rent $1,356
Max offer price $155,000
Occupancy floor 59%

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
$38,750
Closing costs
$4,650
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
6411 Birch Ln Lake Worth, FL 3.0 2.0 1200 $1,800 $1.50 24d 1 0.07mi
4350 Peregrine Way Lake Worth, FL 1.0–3.0 1.0–2.0 1025 $2,704 $2.64 2d 18 0.49mi
4091 Plumbago Pl Lake Worth, FL 3.0 2.0 1816 $1,300 $0.72 24d 1 0.50mi
6040 Lace Wood Cir Lake Worth, FL 3.0 2.0 1326 $2,799 $2.11 24d 1 0.55mi
3883 Island Club Cir W Lake Worth, FL 3.0 2.5 1308 $2,400 $1.83 17d 1 0.56mi
423 Pine Tree Ct #23 Lake Worth, FL 2.0 2.0 1222 $2,300 $1.88 22d 1 0.63mi
493 Forestview Dr Lake Worth, FL 3.0 2.0 1701 $2,300 $1.35 5d 1 0.68mi
4735 Blue Pine Cir Lake Worth, FL 3.0 2.0 1732 $3,500 $2.02 24d 1 0.75mi
7132 Colony Club Dr Lake Worth, FL 1.0–3.0 1.0–2.0 1087 $2,510 $2.31 2d 14 0.77mi
4648 Silver Saw Ln Lake Worth, FL 3.0 2.5 1718 $3,300 $1.92 10d 1 0.79mi
7398 Willow Springs Cir E Boynton Beach, FL 3.0 2.0 1390 $2,861 $2.06 5d 1 0.91mi
6909 Blue Skies Dr Lake Worth, FL 2.0 2.5 1293 $2,600 $2.01 24d 1 0.91mi
4951 Mallory St Unit 4951 Greenacres, FL 3.0 2.5 1309 $2,700 $2.06 22d 1 0.94mi
4947 Grinnell St Lake Worth, FL 3.0 2.5 1309 $2,850 $2.18 24d 1 0.97mi
4725 Via Bari Lake Worth, FL 1.0–3.0 1.0–2.0 1150 $2,290 $1.99 3d 10 0.98mi
4302 Colony View Dr Unit 4302 Greenacres, FL 3.0 2.5 1851 $3,000 $1.62 20d 1 0.99mi
4983 Pinemore Ln Unit 4983 Greenacres, FL 3.0 2.5 1628 $2,900 $1.78 24d 1 1.01mi
3771 Newport Ave Boynton Beach, FL 3.0 2.0 1795 $3,500 $1.95 18d 1 1.05mi
712 Meadows Cir Boynton Beach, FL 2.0 2.0 921 $2,400 $2.61 24d 1 1.10mi
1106 Meadows Cir Boynton Beach, FL 2.0 2.0 900 $1,850 $2.06 2d 1 1.12mi
1106 Meadows Cir Boynton Beach, FL 2.0 2.0 900 $1,895 $2.11 22d 1 1.12mi
316 Meadows Cir #316 Boynton Beach, FL 2.0 2.0 921 $2,100 $2.28 2d 1 1.13mi
1120 Meadows Cir Unit 1120 Boynton Beach, FL 2.0 2.0 900 $1,980 $2.20 24d 1 1.13mi
1205 Meadows Cir Boynton Beach, FL 2.0 2.0 909 $1,900 $2.09 24d 1 1.13mi
6289 Lear Dr Lake Worth, FL 1.0–3.0 1.0–2.0 792 $1,975 $2.49 14d 2 1.17mi
4259 Wood Ride Unit E Boynton Beach, FL 2.0 2.0 1240 $2,350 $1.90 7d 1 1.17mi
6289 Lear Dr #203 Lake Worth, FL 3.0 2.0 1044 $2,200 $2.11 24d 1 1.18mi
5 Heather Trace Dr Boynton Beach, FL 3.0 2.0 1454 $3,100 $2.13 22d 1 1.18mi
5056 Lantana Rd #4302 Lake Worth, FL 2.0 2.0 979 $2,295 $2.34 7d 1 1.22mi
7640 Forest Green Ln Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 24d 1 1.23mi
7640 Forest Green Ln Unit 7640 Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 11d 1 1.23mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,299 $2.16 24d 1 1.25mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,399 $2.23 20d 1 1.25mi
5048 Lantana Rd #5112 Lake Worth, FL 3.0 2.0 1115 $2,200 $1.97 7d 1 1.26mi
5064 Lantana Rd #6203 Lake Worth, FL 2.0 2.0 929 $2,100 $2.26 24d 1 1.28mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 24d 1 1.28mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 19d 1 1.28mi
7705 Forest Green Ln Boynton Beach, FL 3.0 2.0 1379 $3,200 $2.32 24d 1 1.29mi
7705 Forest Green Ln Boynton Beach, FL 2.0 2.0 1379 $3,200 $2.32 17d 1 1.29mi
6175 Reflections Blvd Lake Worth, FL 1.0–2.0 1.0–2.0 814 $2,307 $2.83 1d 15 1.30mi

Listing history 27 events

  1. 2026-06-18
    days on market $155,000 Active 451 DOM
  2. 2026-06-17
    days on market $155,000 Active 450 DOM
  3. 2026-06-16
    days on market $155,000 Active 449 DOM
  4. 2026-06-15
    days on market $155,000 Active 448 DOM
  5. 2026-06-13
    days on market $155,000 Active 446 DOM
  6. 2026-06-09
    days on market $155,000 Active 442 DOM
  7. 2026-06-07
    days on market $155,000 Active 440 DOM
  8. 2026-06-04
    days on market $155,000 Active 437 DOM
  9. 2026-06-03
    days on market $155,000 Active 436 DOM
  10. 2026-06-01
    days on market $155,000 Active 434 DOM
  11. 2026-05-31
    days on market $155,000 Active 433 DOM
  12. 2026-03-03
    status Active
  13. 2026-03-03
    historical
  14. 2026-02-01
    status Active
  15. 2026-02-01
    historical
  16. 2026-01-01
    status Active
  17. 2026-01-01
    historical
  18. 2025-09-29
    price $155,000
  19. 2025-09-24
    status Active
  20. 2025-09-24
    historical
  21. 2025-07-21
    price $164,000
  22. 2025-03-24
    listed $169,000 Active
  23. 2025-03-20
    historical
  24. 2025-03-15
    listed $169,000 Active
  25. 2021-05-17
    soldstatus $75,000 Closed 590-char remark
    Show marketing remark (590 chars)

    Just Listed !!! This 2002 Jacobsen built home with attached 2 car garage, on an expansive corner lot with new landscaping. Brand new roof 2021 , AC new in 2020, Newly painted inside and outside , new paver walkways and drive way for the golf cart into the storage shed. Textured design driveway , speckled coated garage floor , AC unit in the garage , Murphy bed in the garage . Covered screened Florida room which is perfect for a jacuzzi. Brand new stainless appliances, new light fixtures, new commodes in the bathrooms. Furniture is available for sale, also Jacuzzi in the Florida Room.

  26. 2021-05-13
    status Pending 590-char remark
    Show marketing remark (590 chars)

    Just Listed !!! This 2002 Jacobsen built home with attached 2 car garage, on an expansive corner lot with new landscaping. Brand new roof 2021 , AC new in 2020, Newly painted inside and outside , new paver walkways and drive way for the golf cart into the storage shed. Textured design driveway , speckled coated garage floor , AC unit in the garage , Murphy bed in the garage . Covered screened Florida room which is perfect for a jacuzzi. Brand new stainless appliances, new light fixtures, new commodes in the bathrooms. Furniture is available for sale, also Jacuzzi in the Florida Room.

  27. 2021-04-19
    listed $79,900 Active 590-char remark
    Show marketing remark (590 chars)

    Just Listed !!! This 2002 Jacobsen built home with attached 2 car garage, on an expansive corner lot with new landscaping. Brand new roof 2021 , AC new in 2020, Newly painted inside and outside , new paver walkways and drive way for the golf cart into the storage shed. Textured design driveway , speckled coated garage floor , AC unit in the garage , Murphy bed in the garage . Covered screened Florida room which is perfect for a jacuzzi. Brand new stainless appliances, new light fixtures, new commodes in the bathrooms. Furniture is available for sale, also Jacuzzi in the Florida Room.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 27 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
$29,591
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$2,367
− Management
−$2,367
− Depreciation
−$4,509
Taxable income
$8,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,056
After-tax cash flow
$8,467/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 — Seminole Manor

Score
63/100
State rank
#711
US rank
#15076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
33,371
Household income
$73,997
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1852.0

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 44% Black 26% Hispanic / Latino 26% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Cuban 3%
Common ancestry
Hispanic 14% Romanian 2% Scotch-Irish 2%
Foreign-born
31% · Canada, Jamaica, Dominican Republic
Languages at home
60% English-only · Spanish 20% French/Haitian/Cajun 16% Other Indo-European 1%

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
▼ -295.48%
Current HPI
361.5391
Rent YoY
▲ 4.09%
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

+94.0% since first listed
16 events — show timeline
  • 2026-03-03 Relisted Beaches MLS
  • 2026-03-03 Listing Removed Beaches MLS
  • 2026-02-01 Relisted Beaches MLS
  • 2026-02-01 Listing Removed Beaches MLS
  • 2026-01-01 Relisted Beaches MLS
  • 2026-01-01 Listing Removed Beaches MLS
  • 2025-09-29 Price Changed $155,000 Beaches MLS
  • 2025-09-24 Relisted Beaches MLS
  • 2025-09-24 Listing Removed Beaches MLS
  • 2025-07-21 Price Changed $164,000 Beaches MLS
  • 2025-03-24 Listed $169,000 Beaches MLS
  • 2025-03-20 Listing Removed Beaches MLS
  • 2025-03-15 Listed $169,000 Beaches MLS
  • 2021-05-17 Sold (MLS) $75,000 MCRTC
  • 2021-05-13 Pending MCRTC
  • 2021-04-19 Listed $79,900 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…