CashFlowRE
Sign in Sign up
6085 Seashore Dr
B- Composite 69.15
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 +28.2/30.0
  • 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

$99,000

6085 Seashore Dr · Seminole Manor, FL 33462
2 bd · 1.0 ba · 1,400 sqft · SingleFamily · 107 Days on market
Built 1992 $1044/mo HOA · 40% of rent ↓ 24% since listing

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

Listing remarks MLS

Welcome to 6085 Seashore Dr, a beautiful home located in a gated community just minutes from beaches, golf, shopping, and local amenities. This property offers an open layout, a modern kitchen, and a spacious backyard ideal for outdoor living. The community features a well-appointed clubhouse with a pool, jacuzzi, sauna, social room, dining area, and shared kitchen, plus additional parking for boats and RVs available for an extra fee, and is pet-friendly for small dogs. This home also represents a great business opportunity, with the potential to generate approximately $1,000 in monthly income. Don't miss out--schedule your showing today!

Key facts

  • Gated community
  • Spacious backyard
  • Pool

Tags

GATED COMMUNITYMODERN KITCHENSPACIOUS BACKYARDWELL-APPOINTED CLUBHOUSEPOOLJACUZZI

Property features AI

Finance

  • Other: Located in a senior community
  • Financial info: Pets not allowed; Tax information not included per instructions
  • HOA & community: Has association; monthly fee includes pool service; Association fee: monthly

Exterior

  • Parking: Detached garage (1 covered space, 1 garage space, total parking for 1 vehicle)
  • Utilities: Public water; Three-phase electric service; Cable available; Natural gas available; Water available
  • Home design: Manufactured home (modular construction); Single-story; North-facing
  • Construction: Modular construction
  • Exterior features: Not waterfront; No waterfront features

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Two main-level bedrooms
  • Flooring: Ceramic tile flooring
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Partially furnished; No notable interior features listed
  • Laundry & utility: No laundry details provided

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/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $99k).
  • Recommended offer: $90k (9.0% 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); Santaluces Community High (math 22% / reading 39%, grade F, #434 of 667 statewide, top 66%, 2,675 students, 61% FRL) — zoned schools average 69% FRL vs 52% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 33% at this address vs 50% district-wide (-16 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 42% 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 $684 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 3y 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

  • Watch-outs: HOA is 40% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.61%
Cap rate
10.10%
Cash-on-cash
13.60%
DSCR
1.61
GRM
3.2

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
6.7%
Equity multiple
1.27×
Total profit
$7,520
Equity at exit
$14,761
10-year hold
IRR
18.2%
Equity multiple
2.70×
Total profit
$47,111
Equity at exit
$8,560

Cash invested: $27,720 (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
3.2×

Monthly cashflow live

Estimated rent
$2,585 high interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$1,044
Vacancy / Maint / Mgmt
$543
Net cashflow
$314

Break-even live

Break-even rent $2,188
Max offer price $99,000
Occupancy floor 83%

Sensitivity live

Price -10% $383 -5% $348 +0% $314 +5% $280 +10% $246
Rent -10% $110 -5% $212 +0% $314 +5% $416 +10% $519
Rate -1.0pp $364 -0.5pp $339 base $314 +0.5pp $289 +1.0pp $263

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
$24,750
Closing costs
$2,970
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
3883 Island Club Cir W Lake Worth, FL 3.0 2.5 1308 $2,400 $1.83 18d 1 0.47mi
423 Pine Tree Ct #23 Lake Worth, FL 2.0 2.0 1222 $2,300 $1.88 22d 1 0.51mi
6289 Lear Dr #203 Lake Worth, FL 3.0 2.0 1044 $2,200 $2.11 25d 1 0.54mi
6289 Lear Dr Lake Worth, FL 1.0–3.0 1.0–2.0 792 $1,975 $2.49 15d 2 0.54mi
6175 Reflections Blvd Lake Worth, FL 1.0–2.0 1.0–2.0 814 $2,307 $2.83 0d 16 0.57mi
2780 Norfolk Pine Ct Lake Worth, FL 2.0 2.0 1175 $2,400 $2.04 25d 1 0.70mi
5981 Via Vermilya #203 Lake Worth, FL 2.0 2.0 1130 $1,975 $1.75 25d 1 0.73mi
6411 Birch Ln Lake Worth, FL 3.0 2.0 1200 $1,800 $1.50 25d 1 0.73mi
493 Forestview Dr Lake Worth, FL 3.0 2.0 1701 $2,300 $1.35 6d 1 0.84mi
6040 Lace Wood Cir Lake Worth, FL 3.0 2.0 1326 $2,799 $2.11 25d 1 0.85mi
300 John F Kennedy Dr #101 Lake Worth, FL 3.0 2.0 1711 $3,500 $2.05 22d 1 0.85mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,200 $1.87 2d 1 0.85mi
300 John F Kennedy Dr #208 Lake Worth, FL 3.0 2.0 1548 $4,800 $3.10 25d 1 0.85mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,100 $1.81 3d 1 0.85mi
250 John F Kennedy Dr #408 Lake Worth, FL 3.0 2.0 1734 $2,700 $1.56 25d 1 0.91mi
250 John F Kennedy Dr #308 Lake Worth, FL 3.0 2.0 1734 $2,300 $1.33 20d 1 0.91mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,399 $2.23 21d 1 0.99mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,299 $2.16 25d 1 0.99mi
712 Meadows Cir Boynton Beach, FL 2.0 2.0 921 $2,400 $2.61 25d 1 1.06mi
4091 Plumbago Pl Lake Worth, FL 3.0 2.0 1816 $1,300 $0.72 25d 1 1.14mi
1106 Meadows Cir Boynton Beach, FL 2.0 2.0 900 $1,850 $2.06 3d 1 1.16mi
1106 Meadows Cir Boynton Beach, FL 2.0 2.0 900 $1,895 $2.11 22d 1 1.16mi
1120 Meadows Cir Unit 1120 Boynton Beach, FL 2.0 2.0 900 $1,980 $2.20 25d 1 1.20mi
1205 Meadows Cir Boynton Beach, FL 2.0 2.0 909 $1,900 $2.09 25d 1 1.20mi
316 Meadows Cir #316 Boynton Beach, FL 2.0 2.0 921 $1,995 $2.17 0d 1 1.20mi
3195 Mcsherry Dr Unit 3195 Lake Worth Beach, FL 2.0 1.0 944 $2,300 $2.44 17d 1 1.26mi
4350 Peregrine Way Lake Worth, FL 1.0–3.0 1.0–2.0 1025 $2,704 $2.64 0d 17 1.27mi
3194 Prince Dr Unit 3196 Lake Worth Beach, FL 3.0 2.0 1736 $2,800 $1.61 15d 1 1.28mi
4648 Silver Saw Ln Lake Worth, FL 3.0 2.5 1718 $3,300 $1.92 11d 1 1.28mi
64 Paxford Ln Boynton Beach, FL 3.0 2.0 1487 $3,800 $2.56 0d 1 1.30mi
88 Buxton Ln Boynton Beach, FL 3.0 2.0 1448 $3,100 $2.14 25d 1 1.30mi
58 Paxford Ln Boynton Beach, FL 2.0 2.0 1230 $900 $0.73 12d 1 1.33mi
4800 Serafica Dr Unit 4794 Lake Worth Beach, FL 2.0 1.0 917 $1,749 $1.91 8d 1 1.36mi
4800 Serafica Dr Lake Worth, FL 2.0 1.0 917 $1,749 $1.91 4d 1 1.36mi
4863 Gulfstream Rd Lake Worth Beach, FL 3.0 1.0 1050 $2,200 $2.10 25d 1 1.37mi
5 Heather Trace Dr Boynton Beach, FL 3.0 2.0 1454 $3,100 $2.13 22d 1 1.38mi
4735 Blue Pine Cir Lake Worth, FL 3.0 2.0 1732 $3,500 $2.02 25d 1 1.41mi
3771 Newport Ave Boynton Beach, FL 3.0 2.0 1795 $3,500 $1.95 19d 1 1.47mi
3884 Melaleuca Ln Lake Worth, FL 3.0 3.0 1407 $2,750 $1.95 8d 1 1.48mi
7132 Colony Club Dr Lake Worth, FL 1.0–3.0 1.0–2.0 1087 $2,357 $2.17 0d 15 1.49mi

HOA detail

Monthly dues
$1,044 · $12,528/yr
Likely covers
poolsecurity

Listing history 34 events

  1. 2026-06-18
    days on market $99,000 Active 107 DOM
  2. 2026-06-17
    days on market $99,000 Active 106 DOM
  3. 2026-06-16
    days on market $99,000 Active 105 DOM
  4. 2026-06-15
    days on market $99,000 Active 104 DOM
  5. 2026-06-13
    days on market $99,000 Active 102 DOM
  6. 2026-06-09
    days on market $99,000 Active 98 DOM
  7. 2026-06-08
    days on market $99,000 Active 97 DOM
  8. 2026-06-07
    days on market $99,000 Active 96 DOM
  9. 2026-06-04
    days on market $99,000 Active 93 DOM
  10. 2026-06-03
    days on market $99,000 Active 92 DOM
  11. 2026-06-02
    days on market $99,000 Active 91 DOM
  12. 2026-06-01
    days on market $99,000 Active 90 DOM
  13. 2026-05-31
    days on market $99,000 Active 89 DOM
  14. 2026-03-10
    historical
  15. 2026-03-09
    listed $99,000
    Show marketing remark (646 chars)

    Welcome to 6085 Seashore Dr, a beautiful home located in a gated community just minutes from beaches, golf, shopping, and local amenities. This property offers an open layout, a modern kitchen, and a spacious backyard ideal for outdoor living. The community features a well-appointed clubhouse with a pool, jacuzzi, sauna, social room, dining area, and shared kitchen, plus additional parking for boats and RVs available for an extra fee, and is pet-friendly for small dogs. This home also represents a great business opportunity, with the potential to generate approximately $1,000 in monthly income. Don't miss out--schedule your showing today!

  16. 2026-03-09
    listed $99,000 Active 646-char remark
    Show marketing remark (646 chars)

    Welcome to 6085 Seashore Dr, a beautiful home located in a gated community just minutes from beaches, golf, shopping, and local amenities. This property offers an open layout, a modern kitchen, and a spacious backyard ideal for outdoor living. The community features a well-appointed clubhouse with a pool, jacuzzi, sauna, social room, dining area, and shared kitchen, plus additional parking for boats and RVs available for an extra fee, and is pet-friendly for small dogs. This home also represents a great business opportunity, with the potential to generate approximately $1,000 in monthly income. Don't miss out--schedule your showing today!

  17. 2026-03-03
    listed $99,000 Active
  18. 2026-02-13
    historical
  19. 2026-02-12
    historical
  20. 2025-11-18
    listed $99,000 Active
  21. 2025-11-13
    listed $99,000 Active
  22. 2025-07-30
    historical
  23. 2025-04-09
    historical $2,200
  24. 2025-03-19
    historical
  25. 2025-03-18
    listed $2,200
  26. 2025-03-18
    historical $2,200
  27. 2025-03-18
    listed $2,200
  28. 2025-03-18
    historical $2,200
  29. 2025-03-05
    listed $2,200
  30. 2025-03-04
    listed $100,000 Active
  31. 2025-03-01
    price $100,000
  32. 2025-01-28
    listed $120,000 Active
  33. 2023-05-17
    historical
  34. 2023-05-04
    listed $130,000 Active

ⓘ 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 9/10 Extreme 6 d/yr ≥105°F today · 20 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
$31,024
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$2,482
− Management
−$2,482
− HOA
−$12,528
− Depreciation
−$2,880
Taxable income
$3,127
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$750
After-tax cash flow
$3,021/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

-23.8% since first listed
21 events — show timeline
  • 2026-03-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Listed $99,000 NAPLESMLS
  • 2026-03-09 Listed $99,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-03 Listed $99,000 Beaches MLS
  • 2026-02-13 Listing Removed Beaches MLS
  • 2026-02-12 Listing Removed NAPLESMLS
  • 2025-11-18 Listed $99,000 NAPLESMLS
  • 2025-11-13 Listed $99,000 Beaches MLS
  • 2025-07-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-09 Rental Removed $2,200 RMLSFL
  • 2025-03-19 Listing Removed Beaches MLS
  • 2025-03-18 Listed for Rent $2,200 RMLSFL
  • 2025-03-18 Rental Removed $2,200 GFLMLS
  • 2025-03-18 Listed for Rent $2,200 GFLMLS
  • 2025-03-18 Rental Removed $2,200 STELLARMLS
  • 2025-03-05 Listed for Rent $2,200 STELLARMLS
  • 2025-03-04 Listed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-01 Price Changed $100,000 Beaches MLS
  • 2025-01-28 Listed $120,000 Beaches MLS
  • 2023-05-17 Listing Removed Beaches MLS
  • 2023-05-04 Listed $130,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…