CashFlowRE
Sign in Sign up
4237 4th Ct
C+ Composite 60.43
Why this score? — see what drove the C+ 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 +22.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • Schools +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,000

4237 4th Ct · Seminole Manor, FL 33462
3 bd · 2.0 ba · 2,004 sqft · Manufactured · 34 Days on market
Built 2004 Fair condition 8,712 sqft lot $1300/mo HOA · 40% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully maintained home on a Spacious Lot in a Vibrant Active Adult Community. Welcome home to this lovingly cared-for, one-owner residence situated on a large lot in a sought after active adult community. Thoughtfully updated with custom touches throughout, this home offers the perfect blend of comfort, style, and easy living. Inside, you'll find three generously sized bedrooms and inviting, open living spaces designed for both relaxation and entertaining. The bright sun room provides the perfect spot to enjoy the morning coffee or unwind with a good book, while the screened porch allows you to enjoy the outdoors in comfort throughout the seasons. The spacious primary suite features a

Key facts

  • 8,712 sq ft lot
  • Garage
  • Community pool

Property features AI

Finance

  • Other: Pets allowed (subject to number and size limits)
  • HOA & community: Homeowners association with $1,300 fee; Association covers common areas, laundry, grounds maintenance, pool(s), recreation facilities, sewer, security, taxes, trash and water; Gated community; Community amenities include clubhouse, fitness center, pool, tennis courts, bocce court, putting green, shuffleboard, billiard room, game room, library, kitchen facilities and laundry facilities; Senior community

Exterior

  • Parking: Attached garage; 2 covered parking spaces (2 total)
  • Utilities: Electricity connected
  • Home design: Manufactured home; Single-story
  • Construction: Manufactured construction
  • Exterior features: Community pool

Interior

  • Bedrooms: Up to 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dual sinks; Unfurnished

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 3-bed/2.0-bath manufactured listed at $149k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Recommended offer: $145k (3.0% 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.
  • Market conditions: Rents rising fast (+4.1%/yr); 383 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $3,267/mo this rent would consume 53% of the median local household income ($74k/yr) (locally 1852% 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 $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 + 4.1% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.

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 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
2.19%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
3.8

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
-2.3%
Equity multiple
0.91×
Total profit
$-3,660
Equity at exit
$22,216
10-year hold
IRR
10.0%
Equity multiple
1.86×
Total profit
$36,075
Equity at exit
$12,883

Cash invested: $41,720 (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
3.8×

Monthly cashflow live

Estimated rent
$3,267 high interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$1,300
Vacancy / Maint / Mgmt
$686
Net cashflow
$251

Break-even live

Break-even rent $2,949
Max offer price $149,000
Occupancy floor 87%

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
$37,250
Closing costs
$4,470
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
493 Forestview Dr Lake Worth, FL 3.0 2.0 1701 $2,300 $1.35 5d 1 0.39mi
4648 Silver Saw Ln Lake Worth, FL 3.0 2.5 1718 $3,300 $1.92 10d 1 0.53mi
4735 Blue Pine Cir Lake Worth, FL 3.0 2.0 1732 $3,500 $2.02 24d 1 0.59mi
6917 Sea Daisy Dr Lake Worth, FL 4.0 3.0 2807 $3,900 $1.39 24d 1 0.74mi
4983 Pinemore Ln Unit 4983 Greenacres, FL 3.0 2.5 1628 $2,900 $1.78 24d 1 0.77mi
4091 Plumbago Pl Lake Worth, FL 3.0 2.0 1816 $1,300 $0.72 24d 1 0.78mi
417 N Country Club Dr Lake Worth, FL 4.0 3.5 2868 $7,250 $2.53 24d 1 0.94mi
4657 Meyerson Pl Lake Worth, FL 3.0 2.5 1635 $2,900 $1.77 20d 1 1.02mi
4657 Meyerson Pl Lake Worth, FL 3.0 2.5 1635 $2,900 $1.77 24d 1 1.02mi
4665 Meyerson Pl Lake Worth, FL 3.0 2.5 1900 $3,000 $1.58 24d 1 1.02mi
4725 Via Bari Lake Worth, FL 1.0–3.0 1.0–2.0 1150 $2,829 $2.46 3d 10 1.10mi
3841 Aspen Leaf Dr Boynton Beach, FL 4.0 2.5 2359 $4,000 $1.70 24d 1 1.11mi
7093 Middlebury Dr Unit 7093 Boynton Beach, FL 4.0 2.0 1470 $3,000 $2.04 24d 1 1.12mi
4616 Hollister Ave Unit 4616 Greenacres, FL 3.0 2.5 1628 $3,100 $1.90 24d 1 1.15mi
4302 Colony View Dr Unit 4302 Greenacres, FL 3.0 2.5 1851 $3,000 $1.62 20d 1 1.22mi
3771 Newport Ave Boynton Beach, FL 3.0 2.0 1795 $3,500 $1.95 18d 1 1.35mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,200 $1.87 2d 1 1.37mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,100 $1.81 3d 1 1.37mi
300 John F Kennedy Dr #101 Lake Worth, FL 3.0 2.0 1711 $3,500 $2.05 22d 1 1.37mi
300 John F Kennedy Dr #208 Lake Worth, FL 3.0 2.0 1548 $4,800 $3.10 24d 1 1.37mi
250 John F Kennedy Dr #408 Lake Worth, FL 3.0 2.0 1734 $2,700 $1.56 24d 1 1.41mi
250 John F Kennedy Dr #308 Lake Worth, FL 3.0 2.0 1734 $2,300 $1.33 19d 1 1.41mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,399 $2.23 20d 1 1.48mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,299 $2.16 24d 1 1.48mi
5 Heather Trace Dr Boynton Beach, FL 3.0 2.0 1454 $3,100 $2.13 22d 1 1.48mi
7146 Sandgrace Ln Lake Worth, FL 4.0 3.0 2268 $3,950 $1.74 4d 1 1.48mi
7640 Forest Green Ln Unit 7640 Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 11d 1 1.49mi
7640 Forest Green Ln Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 24d 1 1.49mi
5005 Northern Lights Dr Unit 5005 Greenacres, FL 3.0 2.5 1616 $3,200 $1.98 24d 1 1.49mi

HOA detail

Monthly dues
$1,300 · $15,600/yr

Listing history 17 events

  1. 2026-06-18
    days on market $149,000 Active 34 DOM
  2. 2026-06-17
    days on market $149,000 Active 33 DOM
  3. 2026-06-16
    days on market $149,000 Active 32 DOM
  4. 2026-06-15
    days on market $149,000 Active 31 DOM
  5. 2026-06-13
    days on market $149,000 Active 29 DOM
  6. 2026-06-09
    days on market $149,000 Active 25 DOM
  7. 2026-06-08
    days on market $149,000 Active 24 DOM
  8. 2026-06-07
    remarks 699-char remark
  9. 2026-06-07
    days on market $149,000 Active 23 DOM
  10. 2026-06-04
    remarks 559-char remark
  11. 2026-06-04
    pricedays on market $149,000 Active 20 DOM
  12. 2026-06-03
    days on market $169,000 Active 19 DOM
  13. 2026-06-02
    days on market $169,000 Active 18 DOM
  14. 2026-06-01
    days on market $169,000 Active 17 DOM
  15. 2026-05-31
    days on market $169,000 Active 16 DOM
  16. 2026-04-18
    status Pending
  17. 2026-03-20
    listed $169,000 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 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
$39,207
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$3,137
− Management
−$3,137
− HOA
−$15,600
− Depreciation
−$4,335
Taxable income
$1,673
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$402
After-tax cash flow
$2,616/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate repairs and maintenance, with potential for significant value increase through updates to the kitchen and exterior.

Repairs flagged

  • Minor Kitchen cabinets — Worn appearance
  • Minor Kitchen countertops — Need cleaning
  • Minor Exterior siding — Shows some wear

Value-add opportunities

  • Resale Paint interior walls — Fresh paint enhances curb appeal
  • Resale Replace kitchen countertops — New countertops improve functionality and aesthetics
  • Resale Upgrade exterior siding — Fresh siding enhances curb appeal and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn appearance Minor $500–3,000
Kitchen countertops · Need cleaning Minor $500–3,000
Exterior siding · Shows some wear Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Resale Paint interior walls — Fresh paint enhances curb appeal
  • Resale Replace kitchen countertops — New countertops improve functionality and aesthetics
  • Resale Upgrade exterior siding — Fresh siding enhances curb appeal and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

2 events — show timeline
  • 2026-04-18 Pending MCRTC
  • 2026-03-20 Listed $169,000 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…