CashFlowRE
Sign in Sign up
3227 Perimeter Dr
D Composite 42.49
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 +11.5/30.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • DSCR +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$175,000

3227 Perimeter Dr · Greenacres, FL 33467
2 bd · 2.0 ba · 1,231 sqft · Condo public records · 185 Days on market
Built 1987 $740/mo HOA · 34% of rent

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

Listing remarks

Located within the desirable 55+ community of Park Pointe in Greenacres, this second-floor Aruba model condo offers generous living space and an excellent opportunity to customize and add value. The open and airy layout is enhanced by vaulted ceilings, creating a bright and welcoming atmosphere throughout the home. The residence features two bedrooms and two full bathrooms, ideal for comfortable everyday living or hosting visiting guests. Recent mechanical updates provide peace of mind, including a new AC system and hot water heater installed in 2021. Additional 2021 improvements include a new garbage disposal, kitchen faucet, and shut-off valve under the kitchen sink, along with a new refr

Key facts

  • Pickleball courts
  • Tennis courts
  • Hurricane protection

Tags

HURRICANE PROTECTIONCOMMUNITY SWIMMING POOLTENNIS COURTSPICKLEBALL COURTSMECHANICAL UPDATESINDOOR AIR QUALITY

Property features AI

Finance

  • Financial info: Pets allowed with limits
  • HOA & community: Community has an association; Monthly HOA fee; Association amenities include clubhouse, fitness center, pool, sauna, billiard room, shuffleboard, tennis and pickleball courts, parking, and internet included; HOA payments cover cable TV, grounds maintenance, sewer, trash and water; Senior community

Exterior

  • Parking: Assigned parking; Guest parking; 1 open parking space
  • Utilities: Public water; Public sewer; Sewer and water available
  • Home design: Condominium; Multi/split levels; 2 total stories; East-facing
  • Construction: Built with CBS (concrete block) construction; Composition/shingle roof
  • Exterior features: No waterfront; Entry-level living area

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Blinds and sliding window coverings
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Built-in features; Cathedral and vaulted ceilings; Entrance foyer; Walk-in closets; Split bedroom layout
  • Laundry & utility: Inside laundry in a laundry closet

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-59 ($-703/yr) — negative.
  • To cash-flow at today's rent, offer at most $165k (5.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, amenities F, commute 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: Liberty Park Elementary School (math 25% / reading 38%, grade F, #1,841 of 2,144 statewide, top 86%, 845 students, 76% FRL); Okeeheelee Middle School (math 34% / reading 40%, grade F, #399 of 571 statewide, top 71%, 1,377 students, 68% FRL); John I. Leonard High School (math 17% / reading 35%, grade F, #494 of 667 statewide, top 75%, 3,549 students, 67% FRL) — zoned schools average 70% FRL vs 52% district-wide (18 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 soft (-0.4%/yr); 666 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); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).

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.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y 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 $118k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.25%
Cap rate
5.89%
Cash-on-cash
-1.44%
DSCR
0.94
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.6%
Equity multiple
0.22×
Total profit
$-38,131
Equity at exit
$26,093
10-year hold
IRR
-40.2%
Equity multiple
-0.25×
Total profit
$-61,276
Equity at exit
$15,131

Cash invested: $49,000 (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 33467

Rents YoY
-0.4%
Active inventory
666
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,195 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$62 /mo · $741/yr
Insurance
$73
HOA
$740
Vacancy / Maint / Mgmt
$461
Net cashflow
$-59

Break-even live

Break-even rent $2,269
Max offer price $164,646
Occupancy floor 98%

Sensitivity live

Price -10% $40 -5% $-9 +0% $-59 +5% $-108 +10% $-158
Rent -10% $-232 -5% $-145 +0% $-59 +5% $28 +10% $115
Rate -1.0pp $30 -0.5pp $-14 base $-59 +0.5pp $-104 +1.0pp $-150

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
$43,750
Closing costs
$5,250
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
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 26d 1 0.03mi
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 3d 1 0.03mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 13d 1 0.11mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 26d 1 0.17mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 21d 1 0.27mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 7d 1 0.29mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 22d 1 0.29mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 26d 1 0.31mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 26d 2 0.33mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 22d 1 0.36mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 26d 1 0.37mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 26d 1 0.42mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 26d 1 0.44mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 5d 1 0.44mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 26d 2 0.45mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 20d 1 0.46mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 7d 1 0.46mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 26d 1 0.46mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 5d 1 0.47mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 22d 1 0.48mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 26d 1 0.51mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 26d 1 0.51mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 17d 1 0.51mi
802 Sky Pine Way Unit E2 Greenacres, FL 2.0 2.0 1111 $1,750 $1.58 9d 1 0.51mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 12d 1 0.52mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 26d 1 0.52mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 19d 2 0.52mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,900 $1.92 1d 1 0.52mi
817 Sky Pine Way Unit H Greenacres, FL 2.0 2.0 1370 $2,300 $1.68 18d 1 0.54mi
6023 10th Ave N #114 Greenacres, FL 2.0 2.0 1050 $2,000 $1.90 0d 1 0.54mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $1,800 $1.38 0d 2 0.55mi
6061 10th Ave N #242 Greenacres, FL 2.0 2.0 855 $2,000 $2.34 6d 1 0.57mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 4d 1 0.58mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 16d 1 0.58mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 5d 1 0.58mi
6049 Olivewood Cir Greenacres, FL 2.0 2.0 1377 $2,200 $1.60 26d 1 0.58mi
508 Shady Pine Way Unit D1 Greenacres, FL 2.0 2.0 1115 $1,850 $1.66 23d 1 0.60mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 26d 1 0.60mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,800 $1.47 1d 1 0.60mi
6043 10th Ave N #130 Greenacres, FL 3.0 2.0 1500 $2,300 $1.53 26d 1 0.61mi

HOA detail condo

Monthly dues
$740 · $8,880/yr
Likely covers
watertrash
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-21
    days on market $175,000 Active 185 DOM
  2. 2026-06-18
    days on market $175,000 Active 182 DOM
  3. 2026-06-17
    days on market $175,000 Active 181 DOM
  4. 2026-06-16
    days on market $175,000 Active 180 DOM
  5. 2026-06-15
    days on market $175,000 Active 179 DOM
  6. 2026-06-13
    days on market $175,000 Active 177 DOM
  7. 2026-06-09
    days on market $175,000 Active 173 DOM
  8. 2026-06-07
    days on market $175,000 Active 171 DOM
  9. 2026-06-04
    days on market $175,000 Active 168 DOM
  10. 2026-06-03
    days on market $175,000 Active 167 DOM
  11. 2026-06-01
    days on market $175,000 Active 165 DOM
  12. 2026-05-31
    days on market $175,000 Active 164 DOM
  13. 2025-12-18
    listed $175,000 Active
  14. 2006-06-02
    historical
  15. 2005-09-30
    listed $199,900
  16. 2003-10-30
    soldstatus $118,000
  17. 2003-09-27
    historical
  18. 2003-07-18
    listed $121,900
  19. 1987-09-01
    soldstatus $75,000

ⓘ 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
$741 · $62/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$712/yr (+$59/mo · 96.1%)

ⓘ 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 ≥106°F today · 24 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
$26,336
− Mortgage interest
−$9,803
− Property taxes
−$741
− Insurance
−$875
− Repairs & maintenance
−$2,107
− Management
−$2,107
− HOA
−$8,880
− Depreciation
−$5,091
Taxable loss
−$3,268
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$784
After-tax cash flow
$81/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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, FL
County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 3%

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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

+133.3% since first listed
7 events — show timeline
  • 2025-12-18 Listed $175,000 Beaches MLS
  • 2006-06-02 Listing Removed Beaches MLS
  • 2005-09-30 Listed $199,900 Beaches MLS
  • 2003-10-30 Sold (Public Records) $118,000 Public Records
  • 2003-09-27 Listing Removed Beaches MLS
  • 2003-07-18 Listed $121,900 Beaches MLS
  • 1987-09-01 Sold (Public Records) $75,000 Public Records

Property tax history

+0.2%/yr

Latest (2025): $741 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…