CashFlowRE
Sign in Sign up
5188 Europa Dr Unit G
C- Composite 50.54
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 +12.4/30.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.9/10.0
  • Schools +4.3/10.0
  • DSCR +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0

$219,000

5188 Europa Dr Unit G · Boynton Beach, FL 33437
3 bd · 2.0 ba · 1,657 sqft · Condo public records · 84 Days on market
Built 1994 $1100/mo HOA · 36% of rent

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

Listing remarks

Welcome to easy living in this beautifully updated 1st floor condo located in the 55+ section of Platina. This spacious residence features 2 bedrooms plus versatile den - perfect for a home office or additional guest space. This condo features an updated kitchen with stainless steel appliances and granite counters. Bathrooms are renovated with granite counters and newer vanities. Offered fully furnished, this home is truly move in ready, making it ideal for seasonal residents or year round living. Simply bring your personal items and start enjoying the relaxed lifestyle this community has to offer. Condo is conveniently located near shopping, dining, and short drive to various beaches. Do

Key facts

  • Newer vanities
  • Renovated bathrooms
  • Updated kitchen

Tags

UPDATED KITCHENSTAINLESS STEEL APPLIANCESGRANITE COUNTERSRENOVATED BATHROOMSNEWER VANITIESFULLY FURNISHED

Property features AI

Finance

  • Other: Located in a senior community; Directions: Enter Platina at the main gate by heading west on Boynton Beach Blvd., past Military Trail, then turn right into Platina
  • Financial info: Pets not allowed
  • HOA & community: Part of Diamante Village and Platina Master Association; Monthly HOA fee; HOA covers cable TV, insurance, grounds maintenance, pest control, security, sewer, water, common areas, recreation facility and pool service; Community amenities include heated pool, spa/hot tub, fitness center, clubhouse, billiard and game rooms, cafe/restaurant, library, lobby, community room, management and on-site manager, parking, sidewalks, gated access, security, tennis, pickleball and shuffleboard courts, bocce ball

Exterior

  • Parking: Assigned parking; Guest parking; Total of 1 parking space
  • Security: Gated community with guard; Security patrol; Security gate
  • Utilities: Public water; Public sewer; Cable available; Electricity available
  • Home design: Condominium; One story (entry level 1); Faces southeast; Accessible entrance
  • Construction: Built with CBS construction materials; Barrel roof; Two-story building; Builder model: Grandi; Resale condition
  • Exterior features: Concrete road surface; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: One bedroom on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
  • Interior features: Entrance foyer; Walk-in closet(s); Split bedroom layout; Furnished
  • Laundry & utility: In-unit laundry

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 condo listed at $219k.

Deal economics

  • At list price, monthly cash flow is $-36 ($-436/yr) — negative.
  • To cash-flow at today's rent, offer at most $213k (2.9% below list).
  • Meets the 1% rule at list price ($3k rent vs $219k).
  • Recommended offer: $206k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.1% vs local median 4.3% in Boynton 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, 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: Crystal Lakes Elementary School (math 55% / reading 64%, grade B-, #690 of 2,144 statewide, top 34%, 788 students, 37% FRL); Boynton Beach Community High (math 13% / reading 25%, grade F, #565 of 667 statewide, top 85%, 1,547 students, 65% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: Rents rising (+1.3%/yr); 489 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
  • At $3,043/mo this rent would consume 45% of the median local household income ($81k/yr) (locally 902% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $985 of equity ($2k loan paydown + $-529 appreciation (-0.2% local appreciation)).
  • 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 84 days — a 6% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $21k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $135k; list at $219k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 36% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,860 (6.0% 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 84 days. Have you received any prior offers? Is the seller open to a 6% 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. Crime grade is D 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. 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.
  9. 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.
  10. 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
1.39%
Cap rate
6.09%
Cash-on-cash
-0.71%
DSCR
0.97
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.24% appreciation · 1.28% rent growth · sell at horizon

5-year hold
IRR
-5.7%
Equity multiple
0.74×
Total profit
$-15,759
Equity at exit
$60,957
10-year hold
IRR
-1.5%
Equity multiple
0.86×
Total profit
$-8,762
Equity at exit
$71,203

Cash invested: $61,320 (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 33437

Home prices YoY
-0.1%
Rents YoY
1.3%
Active inventory
489
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$3,043 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$100 /mo · $1,206/yr
Insurance
$91
HOA
$1,100
Vacancy / Maint / Mgmt
$639
Net cashflow
$-36

Break-even live

Break-even rent $3,089
Max offer price $212,580
Occupancy floor 96%

Sensitivity live

Price -10% $88 -5% $26 +0% $-36 +5% $-98 +10% $-160
Rent -10% $-277 -5% $-157 +0% $-36 +5% $84 +10% $204
Rate -1.0pp $74 -0.5pp $19 base $-36 +0.5pp $-93 +1.0pp $-151

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
$54,750
Closing costs
$6,570
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
5155 Europa Dr Unit J Boynton Beach, FL 3.0 2.0 1333 $2,750 $2.06 26d 1 0.06mi
9498 S Military Trl #5 Boynton Beach, FL 3.0 2.5 1317 $2,900 $2.20 26d 1 0.19mi
5157 Floria Way Unit J Boynton Beach, FL 3.0 2.0 1447 $3,300 $2.28 26d 1 0.20mi
5299 Europa Dr Unit P Boynton Beach, FL 3.0 2.0 1606 $3,000 $1.87 15d 1 0.22mi
5133 Brisata Cir Unit P Boynton Beach, FL 3.0 2.0 1374 $2,800 $2.04 26d 1 0.26mi
5234 Europa Dr Unit A Boynton Beach, FL 3.0 2.0 1578 $2,500 $1.58 21d 1 0.29mi
5373 Mirror Lakes Blvd Boynton Beach, FL 3.0 2.0 1310 $2,100 $1.60 26d 1 0.29mi
5275 Europa Dr Unit I Boynton Beach, FL 3.0 2.0 1282 $2,500 $1.95 3d 1 0.35mi
5418 Firenze Dr Unit P Boynton Beach, FL 2.0 2.0 1139 $2,400 $2.11 4d 1 0.37mi
9565 El Clair Ranch Rd Boynton Beach, FL 3.0 2.0 1867 $3,500 $1.87 9d 1 0.67mi
9565 El Clair Ranch Rd Boynton Beach, FL 3.0 2.0 1867 $3,500 $1.87 22d 1 0.67mi
9215 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,650 $2.17 26d 1 0.69mi
9215 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,650 $2.17 12d 1 0.69mi
9654 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,400 $2.05 26d 1 0.70mi
10492 Boynton Place Cir Boynton Beach, FL 1.0–3.0 1.0–2.0 1017 $2,757 $2.71 1d 19 0.71mi
10056 Boynton Place Cir Boynton Beach, FL 3.0 2.0 1253 $3,000 $2.39 26d 1 0.72mi
10056 Boynton Place Cir Boynton Beach, FL 3.0 2.0 1253 $2,950 $2.35 3d 1 0.72mi
10187 Mangrove Dr #104 Boynton Beach, FL 2.0 2.0 1260 $2,350 $1.87 26d 1 0.73mi
4525 Nutmeg Tree Ln Unit A Boynton Beach, FL 2.0 2.0 1404 $3,000 $2.14 26d 1 0.75mi
4045 White Pine Dr Boynton Beach, FL 3.0 2.0 1566 $1,800 $1.15 3d 1 0.78mi
9629 El Clair Ranch Rd Boynton Beach, FL 4.0 2.0 2231 $4,800 $2.15 26d 1 0.80mi
5217 Cedar Lake Rd Boynton Beach, FL 1.0–3.0 1.0–2.0 1030 $2,811 $2.73 3d 51 0.80mi
4944 Equestrian Cir Unit A Boynton Beach, FL 2.0 2.0 1400 $2,500 $1.79 9d 1 0.84mi
8657 Rosalie Ct Boynton Beach, FL 4.0 2.0 2021 $3,499 $1.73 20d 1 0.94mi
6039 Sunberry Cir Boynton Beach, FL 4.0 2.0 2149 $3,650 $1.70 7d 1 0.95mi
5895 Autumn Lake Ln Unit A Boynton Beach, FL 3.0 2.0 1469 $2,600 $1.77 26d 1 0.96mi
4907 Boxwood Cir Boynton Beach, FL 3.0 2.0 1731 $2,900 $1.68 26d 1 1.01mi
6165 Country Fair Cir Boynton Beach, FL 3.0 2.5 1656 $3,200 $1.93 26d 1 1.01mi
10592 Tropic Palm Ave #202 Boynton Beach, FL 2.0 2.0 1385 $2,450 $1.77 26d 1 1.07mi
5537 Pebble Brook Ln Boynton Beach, FL 3.0 2.0 1166 $2,825 $2.42 16d 1 1.10mi
10624 Tropic Palm Ave #202 Boynton Beach, FL 3.0 2.0 1385 $2,550 $1.84 26d 1 1.11mi
9873 Lawrence Rd Boynton Beach, FL 2.0 2.0 1200 $2,267 $1.89 23d 1 1.11mi
9873 Lawrence Rd Boynton Beach, FL 2.0 2.0 1200 $2,315 $1.93 5d 1 1.11mi
6037 Rossmoor Lakes Ct Boynton Beach, FL 3.0 2.0 1617 $4,700 $2.91 26d 1 1.14mi
9766 Kamena Cir Boynton Beach, FL 3.0 2.5 1596 $3,300 $2.07 7d 1 1.19mi
9926 Watermill Cir Unit F Boynton Beach, FL 3.0 2.0 1471 $2,400 $1.63 26d 1 1.20mi
3962 Winfield Rd Boynton Beach, FL 4.0 2.0 1592 $3,300 $2.07 1d 1 1.20mi
3962 Winfield Rd Unit 3962 Boynton Beach, FL 4.0 2.0 1592 $3,300 $2.07 15d 1 1.20mi
3962 Winfield Rd Boynton Beach, FL 4.0 2.0 1592 $3,300 $2.07 16d 1 1.20mi
8520 Tourmaline Blvd Boynton Beach, FL 4.0 2.0 1699 $4,000 $2.35 20d 1 1.23mi

HOA detail condo

Monthly dues
$1,100 · $13,200/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-21
    days on market $219,000 Active 84 DOM
  2. 2026-06-18
    days on market $219,000 Active 81 DOM
  3. 2026-06-17
    days on market $219,000 Active 80 DOM
  4. 2026-06-16
    days on market $219,000 Active 79 DOM
  5. 2026-06-15
    days on market $219,000 Active 78 DOM
  6. 2026-06-13
    days on market $219,000 Active 76 DOM
  7. 2026-06-09
    days on market $219,000 Active 72 DOM
  8. 2026-06-08
    days on market $219,000 Active 71 DOM
  9. 2026-06-07
    pricedays on market $219,000 Active 70 DOM
  10. 2026-06-04
    days on market $230,000 Active 67 DOM
  11. 2026-06-03
    days on market $230,000 Active 66 DOM
  12. 2026-06-02
    days on market $230,000 Active 65 DOM
  13. 2026-06-01
    days on market $230,000 Active 64 DOM
  14. 2026-05-31
    days on market $230,000 Active 63 DOM
  15. 2026-05-20
    status Active
  16. 2026-05-06
    historical
  17. 2026-04-08
    price $230,000
  18. 2026-03-15
    listed $240,000 Active
  19. 2002-06-06
    soldstatus $135,000
  20. 1996-10-18
    soldstatus $109,000

ⓘ 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
$1,206 · $100/mo
Projected year-2 tax
$1,818 · $151/mo
Expected delta
+$612/yr (+$51/mo · 50.8%)

ⓘ 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 5 d/yr ≥106°F today · 19 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 · 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
$36,514
− Mortgage interest
−$12,267
− Property taxes
−$1,206
− Insurance
−$1,095
− Repairs & maintenance
−$2,921
− Management
−$2,921
− HOA
−$13,200
− Depreciation
−$6,371
Taxable loss
−$3,467
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$832
After-tax cash flow
$396/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
37,229
Household income
$80,710
Rent vs Own
14.5% rent · 85.5% own
Severe rent burden
902.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Two or more races 13% Hispanic / Latino 12% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1% Dominican 1%
Common ancestry
Scotch-Irish 8% Romanian 8% Hispanic 6%
Foreign-born
18% · Canada, Jamaica, Vietnam
Languages at home
78% English-only · Spanish 10% French/Haitian/Cajun 6% Other Indo-European 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
▼ -0.24%
Current HPI
257.5891
Rent YoY
▲ 1.28%
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

+111.0% since first listed
6 events — show timeline
  • 2026-05-20 Relisted Beaches MLS
  • 2026-05-06 Listing Removed Beaches MLS
  • 2026-04-08 Price Changed $230,000 Beaches MLS
  • 2026-03-15 Listed $240,000 Beaches MLS
  • 2002-06-06 Sold (Public Records) $135,000 Public Records
  • 1996-10-18 Sold (Public Records) $109,000 Public Records

Property tax history

-0.5%/yr

Latest (2025): $1,206 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…