4640 Lucerne Lakes Blvd W #303 · Greenacres, FL 33467

$100,000

2 bd · 2.0 ba · 1,020 sqft · Condo public records · 107 Days on market

Built 1980 $708/mo HOA · 35% of rent

---

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 +23.2/30.0
• 1% rule +10.0/10.0
• DSCR +7.5/10.0
• ARV discount +7.5/15.0
• Schools +4.3/10.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Rent growth +2.4/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Calling all investors. Looking to purchase and rent out right away? This pool view 2 bedroom, 2 bath can be occupied or rented immediately. Fully furnished. Perfect for a snowbird. Just bring your suitcase. New tile flooring through out living area. Large screened balcony over looks the clubhouse and pool with extended view of golf course and water. Beautiful and serene!!!Clubhouse offers a courtesy bus service, fitness rooms, theater, resort style heated swimming pool, whirlpool, newly renovated restrooms include lockers, showers and sauna. Many activities and clubs for residents that like to stay active. Community has 5 great restaurants, bank and 2 grocery stores within 1 mile. Turnpike, medical facilities and shopping close by. Building has elevator, assigned parking, storage, laundr

Key facts

• $708 HOA
• Parking
• Community pool

Property features AI

Finance

• Other: Community contains 216 units; Pets are not allowed
• Financial info: No investor or multifamily income/expense details provided
• HOA & community: Has homeowners association (Lucerne Lakes); Monthly HOA fee; Association amenities include clubhouse, pool, shuffleboard court, tennis courts, and community room; HOA covers cable TV, insurance, grounds and structure maintenance, pest control, sewer, water, common areas, common real estate tax, elevator, legal/accounting, roof repairs, recreation facility, and pool service; Senior community

Exterior

• Parking: Assigned parking; Guest parking; Asphalt parking surface; 1 open/assigned parking space
• Security: No security features listed
• Utilities: Public water; Public sewer; Three-phase electric service; Cable connected; Electricity connected; Sewer available; Water available
• Home design: Condominium; 6-story building; Faces southwest; Resale property
• Construction: Block and concrete construction
• Exterior features: Not waterfront; No waterfront features

Interior

• Kitchen: Electric range; Dishwasher; Refrigerator; Electric water heater
• Bedrooms: 2 bedrooms on the main level
• Flooring: Carpet; Ceramic tile
• Bathrooms: 2 full bathrooms on the main level
• Heating & cooling: Central electric heating; Central electric cooling (central air)
• Interior features: Partially furnished; No additional interior features listed
• Laundry & utility: Washer/dryer location not specified

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $100k.

Deal economics

• At list price, monthly cash flow is $181 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $100k).
• Recommended offer: $91k (9.0% 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: Discovery Key Elementary School (math 61% / reading 72%, grade B+, #473 of 2,144 statewide, top 23%, 1,050 students, 31% FRL); Woodlands Middle School (math 51% / reading 58%, grade B-, #183 of 571 statewide, top 34%, 1,551 students, 40% FRL) — zoned schools average 36% FRL vs 52% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: Rents soft (-0.4%/yr); 665 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 $691 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.

Negotiation context

• It's been on market 107 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 21y ago; this cycle's ask has dropped $15k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $84k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: HOA is 35% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $91,000 (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. 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?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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.
8. 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.
9. 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: 2.05% ✓
• Cap rate: 8.47%
• Cash-on-cash: 7.78%
• DSCR: 1.35
• GRM: 4.1

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: -10.5%
• Equity multiple: 0.64×
• Total profit: $-10,166
• Equity at exit: $14,910

10-year hold

• IRR: -12.5%
• Equity multiple: 0.46×
• Total profit: $-15,199
• Equity at exit: $8,646

Cash invested: $28,000 (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.

Methodology + full state rankings →

ZIP-level market 33467

• Rents YoY: -0.4%
• Active inventory: 665
• Price-to-rent: 4.1×

Monthly cashflow live

• Estimated rent: $2,050 high
• Mortgage (P&I): −$524
• Tax from tax record: −$164 /mo · $1,969/yr
• Insurance: −$42
• HOA: −$708
• Vacancy / Maint / Mgmt: −$431
• Net cashflow: $181

Break-even live

Break-even rent $1,820

Max offer price $100,000

Occupancy floor 86%

Sensitivity live

Price	-10% $238	-5% $210	+0% $181	+5% $153	+10% $125
Rent	-10% $19	-5% $100	+0% $181	+5% $262	+10% $343
Rate	-1.0pp $232	-0.5pp $207	base $181	+0.5pp $156	+1.0pp $129

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: $25,000
• Closing costs: $3,000
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4640 Lucerne Lakes Blvd W #605 Lake Worth, FL	2.0	1.0	900	$1,600	$1.78	15d	1	0.03mi
4735 Lucerne Lakes Blvd W Unit 410 Greenacres, FL	2.0	2.0	1330	$1,700	$1.28	23d	1	0.12mi
4760 Lucerne Lakes Blvd W #405 Lake Worth, FL	1.0	1.5	1000	$1,490	$1.49	25d	1	0.12mi
7593 Tahiti Ln #205 Lake Worth, FL	2.0	2.0	1186	$1,800	$1.52	25d	1	0.19mi
7281 Golf Colony Ct #204 Lake Worth, FL	1.0	1.0	857	$1,450	$1.69	13d	1	0.20mi
4640 Lucerne Lakes Blvd W Lake Worth, FL	2.0	1.0–2.0	960	$1,525	$1.59	5d	2	0.20mi
4735 Lucerne Lakes Blvd E #410 Lake Worth, FL	2.0	2.0	1330	$1,700	$1.28	25d	1	0.22mi
4725 Lucerne Lakes Blvd E Lake Worth, FL	2.0	2.0	1330	$1,950	$1.47	21d	2	0.24mi
4725 Lucerne Lakes Blvd E Lake Worth, FL	2.0	2.0	1330	$1,950	$1.47	8d	2	0.24mi
7250 Golf Colony Ct #104 Lake Worth, FL	2.0	2.0	815	$1,985	$2.44	25d	1	0.26mi
7250 Golf Colony Ct #104 Lake Worth, FL	2.0	2.0	815	$2,100	$2.58	0d	1	0.26mi
7257 Golf Colony Ct #203 Lake Worth, FL	2.0	2.0	790	$1,950	$2.47	8d	1	0.26mi
7178 Golf Colony Ct #101 Lake Worth, FL	2.0	2.0	735	$1,700	$2.31	25d	1	0.26mi
4575 Lucerne Lakes Blvd W #104 Lake Worth, FL	1.0	1.0	900	$1,275	$1.42	8d	1	0.28mi
4575 Lucerne Lakes Blvd W #104 Lake Worth, FL	1.0	1.0	900	$1,240	$1.38	13d	1	0.28mi
7118 Golf Colony Ct #103 Lake Worth, FL	2.0	2.0	790	$1,725	$2.18	25d	1	0.31mi
7137 Golf Colony Ct #202 Lake Worth, FL	2.0	2.0	735	$2,000	$2.72	5d	1	0.33mi
7137 Golf Colony Ct #202 Lake Worth, FL	2.0	2.0	735	$1,995	$2.71	15d	1	0.33mi
7149 Golf Colony Ct Lake Worth, FL	2.0	2.0	823	$2,075	$2.52	3d	3	0.34mi
7149 Golf Colony Ct Lake Worth, FL	2.0	2.0	823	$2,098	$2.55	13d	2	0.34mi
7149 Golf Colony Ct #104 Lake Worth, FL	2.0	2.0	790	$2,300	$2.91	25d	1	0.34mi
7091 Golf Colony Ct #201 Lake Worth, FL	2.0	2.0	735	$1,850	$2.52	14d	1	0.37mi
4698 Lucerne Lakes Blvd E #103 Lake Worth, FL	2.0	2.0	1244	$2,100	$1.69	25d	1	0.38mi
7101 Golf Colony Ct #102 Lake Worth, FL	2.0	2.0	790	$2,500	$3.16	25d	1	0.39mi
4682 Lucerne Lakes Blvd E #202 Lake Worth, FL	2.0	2.0	872	$1,800	$2.06	21d	1	0.40mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL	2.0	2.0	872	$2,250	$2.58	25d	1	0.45mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL	2.0	2.0	872	$2,250	$2.58	5d	1	0.45mi
4483 Luxemburg Ct #201 Lake Worth, FL	3.0	2.0	1265	$2,800	$2.21	25d	1	0.50mi
4489 Luxemburg Ct #101 Lake Worth, FL	2.0	2.0	1005	$2,000	$1.99	25d	1	0.50mi
4471 Luxemburg Ct Lake Worth, FL	2.0	2.0	1005	$2,150	$2.14	25d	2	0.52mi
4471 Luxemburg Ct #101 Lake Worth, FL	2.0	2.0	1005	$2,300	$2.29	19d	1	0.52mi
4539 Luxemburg Ct Lake Worth, FL	2.0	2.0	1027	$2,250	$2.19	6d	1	0.54mi
4539 Luxemburg Ct Lake Worth, FL	2.0	2.0	1005	$2,250	$2.24	25d	1	0.54mi
4557 Luxemburg Ct Lake Worth, FL	2.0	1.5	1065	$2,400	$2.25	25d	1	0.54mi
4657 Fountains Dr S #206 Lake Worth, FL	1.0	1.0	882	$1,650	$1.87	13d	1	0.74mi
4702 Fountains Dr S #207 Lake Worth, FL	2.0	2.5	1434	$2,600	$1.81	25d	1	0.75mi
4702 Fountains Dr S #207 Lake Worth, FL	2.0	2.5	1434	$2,600	$1.81	2d	1	0.75mi
4770 Fountains Dr S #303 Lake Worth, FL	2.0	2.0	1434	$2,200	$1.53	3d	1	0.77mi
5586 3rd Rd Lake Worth, FL	3.0	2.0	1116	$3,250	$2.91	5d	1	0.80mi
4345 Trevi Ct #204 Lake Worth, FL	2.0	2.0	1005	$2,100	$2.09	21d	1	0.81mi

HOA detail condo

• Monthly dues: $708 · $8,496/yr
• Likely covers: waterpoolparking
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 30 events

1. 2026-06-21
   days on market $100,000 Active 107 DOM
2. 2026-06-18
   days on market $100,000 Active 104 DOM
3. 2026-06-17
   days on market $100,000 Active 103 DOM
4. 2026-06-16
   days on market $100,000 Active 102 DOM
5. 2026-06-15
   days on market $100,000 Active 101 DOM
6. 2026-06-13
   days on market $100,000 Active 99 DOM
7. 2026-06-09
   days on market $100,000 Active 95 DOM
8. 2026-06-08
   days on market $100,000 Active 94 DOM
9. 2026-06-07
   days on market $100,000 Active 93 DOM
10. 2026-06-04
    remarks 699-char remark
11. 2026-06-04
    days on market $100,000 Active 90 DOM
12. 2026-06-03
    days on market $100,000 Active 89 DOM
13. 2026-06-02
    pricedays on market $100,000 Active 88 DOM
14. 2026-06-01
    days on market $114,900 Active 87 DOM
15. 2026-05-31
    days on market $114,900 Active 86 DOM
16. 2026-03-06
    listed $114,900 Active
17. 2021-03-24
    soldstatus $84,000
18. 2021-03-22
    soldstatus $84,000 Closed 798-char remark

    Show marketing remark (798 chars)

    Calling all investors. Looking to purchase and rent out right away? This pool view 2 bedroom, 2 bath can be occupied or rented immediately. Fully furnished. Perfect for a snowbird. Just bring your suitcase. New tile flooring through out living area. Large screened balcony over looks the clubhouse and pool with extended view of golf course and water. Beautiful and serene!!!Clubhouse offers a courtesy bus service, fitness rooms, theater, resort style heated swimming pool, whirlpool, newly renovated restrooms include lockers, showers and sauna. Many activities and clubs for residents that like to stay active. Community has 5 great restaurants, bank and 2 grocery stores within 1 mile. Turnpike, medical facilities and shopping close by. Building has elevator, assigned parking, storage, laundr

19. 2021-03-04
    status Pending 798-char remark

    Show marketing remark (798 chars)

    Calling all investors. Looking to purchase and rent out right away? This pool view 2 bedroom, 2 bath can be occupied or rented immediately. Fully furnished. Perfect for a snowbird. Just bring your suitcase. New tile flooring through out living area. Large screened balcony over looks the clubhouse and pool with extended view of golf course and water. Beautiful and serene!!!Clubhouse offers a courtesy bus service, fitness rooms, theater, resort style heated swimming pool, whirlpool, newly renovated restrooms include lockers, showers and sauna. Many activities and clubs for residents that like to stay active. Community has 5 great restaurants, bank and 2 grocery stores within 1 mile. Turnpike, medical facilities and shopping close by. Building has elevator, assigned parking, storage, laundr

20. 2021-01-30
    listed $89,900 Active 798-char remark

    Show marketing remark (798 chars)

    Calling all investors. Looking to purchase and rent out right away? This pool view 2 bedroom, 2 bath can be occupied or rented immediately. Fully furnished. Perfect for a snowbird. Just bring your suitcase. New tile flooring through out living area. Large screened balcony over looks the clubhouse and pool with extended view of golf course and water. Beautiful and serene!!!Clubhouse offers a courtesy bus service, fitness rooms, theater, resort style heated swimming pool, whirlpool, newly renovated restrooms include lockers, showers and sauna. Many activities and clubs for residents that like to stay active. Community has 5 great restaurants, bank and 2 grocery stores within 1 mile. Turnpike, medical facilities and shopping close by. Building has elevator, assigned parking, storage, laundr

21. 2021-01-26
    historical
22. 2020-12-14
    status Active
23. 2020-12-12
    price $93,000
24. 2020-11-11
    historical
25. 2020-06-02
    price $89,900
26. 2020-03-17
    listed $95,000 Active
27. 2005-09-30
    soldstatus $128,000
28. 2005-07-26
    historical
29. 2005-06-11
    listed $129,900
30. 1981-01-01
    soldstatus $55,000

ⓘ 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: $1,969 · $164/mo
• Projected year-2 tax: $1,969 · $164/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ 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 10/10 Extreme 7 d/yr ≥106°F today · 26 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

Taxation est. · year 1

• Rental income: $24,601
• − Mortgage interest: −$5,602
• − Property taxes: −$1,969
• − Insurance: −$500
• − Repairs & maintenance: −$1,968
• − Management: −$1,968
• − HOA: −$8,496
• − Depreciation: −$2,909
• Taxable income: $1,190
• Est. tax owed @ 24.0%: −$286
• After-tax cash flow: $1,892/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

• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+108.9% since first listed

15 events — show timeline

• 2026-03-06 Listed $114,900 Beaches MLS
• 2021-03-24 Sold (Public Records) $84,000 Public Records
• 2021-03-22 Sold (MLS) $84,000 Beaches MLS
• 2021-03-04 Pending — Beaches MLS
• 2021-01-30 Listed $89,900 Beaches MLS
• 2021-01-26 Listing Removed — Beaches MLS
• 2020-12-14 Relisted — Beaches MLS
• 2020-12-12 Price Changed $93,000 Beaches MLS
• 2020-11-11 Listing Removed — Beaches MLS
• 2020-06-02 Price Changed $89,900 Beaches MLS
• 2020-03-17 Listed $95,000 Beaches MLS
• 2005-09-30 Sold (MLS) $128,000 Beaches MLS
• 2005-07-26 Listing Removed — Beaches MLS
• 2005-06-11 Listed $129,900 Beaches MLS
• 1981-01-01 Sold (Public Records) $55,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $1,969 · -4.7% YoY. Source: county tax records.