CashFlowRE
Sign in Sign up
340 Pine Ridge Cir Unit C-1
C- Composite 50.57
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 +16.7/30.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,500

340 Pine Ridge Cir Unit C-1 · Greenacres, FL 33463
2 bd · 1.0 ba · 935 sqft · Condo public records · 79 Days on market
Built 1980 $433/mo HOA · 22% of rent

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

Listing remarks MLS

This lovely 1st floor 55+ unit in Pine Ridge community comes completely furnished! Yes that is right, this is a move in ready unit; enjoy your mornings at the community pool steeps away from the unit while in the afternoons have a glass of wine sitting on your screen porch and enjoy the beautiful and peaceful view to the lake the perfect place to move in.

Key facts

  • Lake views
  • Tile flooring
  • Updated kitchen

Tags

LAKE VIEWSTILE FLOORINGUPDATED KITCHENSTAINLESS STEEL APPLIANCESDEDICATED LAUNDRY ROOMNEIGHBORHOOD AMENITIES

Property features AI

Finance

  • Other: Pets allowed with restrictions/conditions
  • HOA & community: Monthly association fee; Association fee covers amenities, common areas, cable TV, internet, legal/accounting, structure maintenance, roof, security, and trash; Community amenities include clubhouse and pool; Senior community

Exterior

  • Parking: Two or more parking spaces
  • Utilities: Electric water heater
  • Home design: Block construction; 2 stories; Entry on level 1; Faces east; Attached property; Lakefront with view
  • Construction: Block construction; Effective year built
  • Exterior features: Enclosed porch; Storm/security shutters; Screened porch

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Freezer
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric cooling
  • Interior features: Dual sinks; Family/dining room; First-floor entry; Sitting area in primary; Tile flooring
  • Laundry & utility: Washer; Electric water heater; Laundry room; Utility room

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 condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% 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); L C Swain Middle School (math 26% / reading 33%, grade F, #469 of 571 statewide, top 84%, 1,451 students, 74% 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 72% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 50% district-wide (-20 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 (+1.3%/yr); 354 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 32% 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 $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.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 22% 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 $140,530 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% 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
1.31%
Cap rate
7.05%
Cash-on-cash
2.69%
DSCR
1.12
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.33% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.49×
Total profit
$-21,191
Equity at exit
$22,291
10-year hold
IRR
-9.6%
Equity multiple
0.46×
Total profit
$-22,418
Equity at exit
$12,926

Cash invested: $41,860 (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 33463

Home prices YoY
-30.9%
Rents YoY
1.3%
Active inventory
354
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,957 high interval (Pro) →
Mortgage (P&I)
$784
Tax from tax record
$173 /mo · $2,073/yr
Insurance
$62
HOA
$433
Vacancy / Maint / Mgmt
$411
Net cashflow
$94

Break-even live

Break-even rent $1,838
Max offer price $149,500
Occupancy floor 90%

Sensitivity live

Price -10% $179 -5% $136 +0% $94 +5% $52 +10% $9
Rent -10% $-61 -5% $17 +0% $94 +5% $171 +10% $249
Rate -1.0pp $169 -0.5pp $132 base $94 +0.5pp $55 +1.0pp $16

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
$37,375
Closing costs
$4,485
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
342 Pine Ridge Cir Unit B2 Greenacres, FL 2.0 1.5 935 $2,200 $2.35 17d 1 0.09mi
3490 La Jardin Ct Unit B2 Greenacres, FL 1.0 1.0 780 $1,385 $1.78 5d 1 0.25mi
3808 Inlet Cir #3808 Greenacres, FL 2.0 2.0 992 $2,200 $2.22 1d 1 0.39mi
5971 La Pinata Blvd Unit B1 Greenacres, FL 2.0 1.0 920 $1,750 $1.90 26d 1 0.39mi
5855 S 37th St Unit 5857 Greenacres, FL 2.0 1.0 747 $1,949 $2.61 1d 1 0.45mi
2980 Crosley Dr E Unit F West Palm Beach, FL 2.0 1.0 829 $1,575 $1.90 1d 1 0.54mi
6061 10th Ave N #242 Greenacres, FL 2.0 2.0 855 $2,000 $2.34 7d 1 0.56mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 6d 1 0.57mi
6023 10th Ave N #114 Greenacres, FL 2.0 2.0 1050 $2,000 $1.90 1d 1 0.62mi
5775 Fernley Dr W #131 West Palm Beach, FL 2.0 2.0 1072 $2,000 $1.87 13d 1 0.65mi
3045 Jackson Ave Greenacres, FL 2.0 1.0 900 $1,775 $1.97 26d 1 0.65mi
2854 Crosley Dr E Unit J West Palm Beach, FL 1.0 1.0 612 $1,300 $2.12 26d 1 0.66mi
2805 Crosley Dr E Unit E West Palm Beach, FL 1.0 1.5 662 $1,250 $1.89 26d 1 0.67mi
2715 Emory Dr W Unit C West Palm Beach, FL 1.0 1.5 661 $1,425 $2.16 19d 1 0.68mi
2783 Dudley Dr E Unit D West Palm Beach, FL 2.0 2.0 910 $1,650 $1.81 18d 1 0.68mi
2723 Dudley Dr W Unit G West Palm Beach, FL 1.0 1.0 611 $1,300 $2.13 26d 1 0.71mi
5443 Cresthaven Blvd Unit F West Palm Beach, FL 2.0 2.0 910 $1,550 $1.70 4d 1 0.73mi
4904 Dillon St Unit C Greenacres, FL 1.0 1.0 699 $1,450 $2.07 26d 1 0.73mi
6170 Dodd Rd Unit The Greenacres, FL 2.0 2.0 1000 $2,600 $2.60 26d 1 0.74mi
2647 Emory Dr W Unit C West Palm Beach, FL 1.0 1.0 612 $1,250 $2.04 26d 1 0.76mi
2951 Ashley Dr W Unit D West Palm Beach, FL 1.0 1.5 662 $1,450 $2.19 18d 1 0.76mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $1,800 $1.38 1d 2 0.76mi
2951 Ashley Dr W West Palm Beach, FL 1.0 1.5 662 $1,525 $2.30 22d 1 0.76mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 17d 1 0.78mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 4d 1 0.78mi
2731 Barkley Dr W Unit B West Palm Beach, FL 2.0 2.0 895 $1,800 $2.01 26d 1 0.79mi
2625 Emory Dr W Unit F West Palm Beach, FL 2.0 2.0 895 $1,700 $1.90 26d 1 0.80mi
629 Sea Pine Way Unit D3 Greenacres, FL 2.0 2.0 1005 $2,100 $2.09 24d 1 0.80mi
4191 S 57th Ave Unit H Greenacres, FL 2.0 2.0 847 $1,750 $2.07 26d 1 0.80mi
2607 Dudley Dr W Unit L West Palm Beach, FL 1.0 1.0 611 $1,300 $2.13 9d 1 0.80mi
4181 S 57th Ave Unit D Greenacres, FL 2.0 2.0 847 $1,850 $2.18 26d 1 0.81mi
2515 Emory Dr W Unit A West Palm Beach, FL 2.0 2.0 895 $1,700 $1.90 5d 1 0.83mi
2515 Emory Dr W Unit A West Palm Beach, FL 2.0 2.0 895 $1,750 $1.96 26d 1 0.83mi
628 Sea Pine Way Unit A2 Greenacres, FL 2.0 2.0 1005 $2,100 $2.09 18d 1 0.84mi
4205 S 57th Ave Unit G Greenacres, FL 2.0 2.0 1046 $1,900 $1.82 26d 1 0.84mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 26d 1 0.84mi
3750 Mil-Race Ct Unit 3769 Greenacres, FL 2.0 2.0 921 $2,350 $2.55 26d 1 0.86mi
2551 Emory Dr W Unit A West Palm Beach, FL 1.0 1.5 661 $1,600 $2.42 26d 1 0.86mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 22d 1 0.86mi
3750 Mil Race Ct Unit 3762 Greenacres, FL 3.0 2.0 1110 $2,250 $2.03 0d 1 0.87mi

HOA detail condo

Monthly dues
$433 · $5,196/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 28 events

  1. 2026-06-21
    days on market $149,500 Active 79 DOM
  2. 2026-06-18
    days on market $149,500 Active 76 DOM
  3. 2026-06-17
    days on market $149,500 Active 75 DOM
  4. 2026-06-16
    days on market $149,500 Active 74 DOM
  5. 2026-06-15
    days on market $149,500 Active 73 DOM
  6. 2026-06-13
    days on market $149,500 Active 71 DOM
  7. 2026-06-09
    days on market $149,500 Active 67 DOM
  8. 2026-06-08
    days on market $149,500 Active 66 DOM
  9. 2026-06-07
    days on market $149,500 Active 65 DOM
  10. 2026-06-04
    days on market $149,500 Active 62 DOM
  11. 2026-06-03
    days on market $149,500 Active 61 DOM
  12. 2026-06-02
    days on market $149,500 Active 60 DOM
  13. 2026-06-01
    days on market $149,500 Active 59 DOM
  14. 2026-05-31
    days on market $149,500 Active 58 DOM
  15. 2026-04-03
    listed $149,500 Active
  16. 2025-12-08
    historical
  17. 2025-10-23
    price $158,900
  18. 2025-08-19
    status Active
  19. 2025-08-13
    historical Active Under Contract
  20. 2025-07-28
    price $159,900
  21. 2025-07-09
    price $163,900
  22. 2025-06-20
    listed $164,900 Active
  23. 2022-12-30
    soldstatus $167,000
  24. 2022-09-19
    soldstatus $167,000 Closed 357-char remark
    Show marketing remark (357 chars)

    This lovely 1st floor 55+ unit in Pine Ridge community comes completely furnished! Yes that is right, this is a move in ready unit; enjoy your mornings at the community pool steeps away from the unit while in the afternoons have a glass of wine sitting on your screen porch and enjoy the beautiful and peaceful view to the lake the perfect place to move in.

  25. 2022-08-03
    historical Active Under Contract 357-char remark
    Show marketing remark (357 chars)

    This lovely 1st floor 55+ unit in Pine Ridge community comes completely furnished! Yes that is right, this is a move in ready unit; enjoy your mornings at the community pool steeps away from the unit while in the afternoons have a glass of wine sitting on your screen porch and enjoy the beautiful and peaceful view to the lake the perfect place to move in.

  26. 2022-07-20
    listed $165,000 Active 357-char remark
    Show marketing remark (357 chars)

    This lovely 1st floor 55+ unit in Pine Ridge community comes completely furnished! Yes that is right, this is a move in ready unit; enjoy your mornings at the community pool steeps away from the unit while in the afternoons have a glass of wine sitting on your screen porch and enjoy the beautiful and peaceful view to the lake the perfect place to move in.

  27. 1988-03-01
    soldstatus $41,000
  28. 1980-04-01
    soldstatus $37,500

ⓘ 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
$2,073 · $173/mo
Projected year-2 tax
$2,073 · $173/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 9/10 Extreme 7 d/yr ≥105°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
$23,483
− Mortgage interest
−$8,374
− Property taxes
−$2,073
− Insurance
−$748
− Repairs & maintenance
−$1,879
− Management
−$1,879
− HOA
−$5,196
− Depreciation
−$4,349
Taxable loss
−$1,014
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$243
After-tax cash flow
$1,371/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)
65,478
Household income
$73,865
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
1466.0

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 0.70)
Race & ethnicity
Hispanic / Latino 38% Black 29% White 27% Two or more races 11% Asian 4%
Hispanic origin (detail)
Mexican 8% Puerto Rican 6% Cuban 5% Dominican 2%
Common ancestry
Hispanic 15% Romanian 1% Slovak 1%
Foreign-born
39% · Canada, Jamaica, China
Languages at home
45% English-only · Spanish 32% French/Haitian/Cajun 17% 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
▼ -175.33%
Current HPI
392.055
Rent YoY
▲ 1.33%
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

+298.7% since first listed
14 events — show timeline
  • 2026-04-03 Listed $149,500 MARMLS
  • 2025-12-08 Listing Removed Beaches MLS
  • 2025-10-23 Price Changed $158,900 Beaches MLS
  • 2025-08-19 Relisted Beaches MLS
  • 2025-08-13 Contingent Beaches MLS
  • 2025-07-28 Price Changed $159,900 Beaches MLS
  • 2025-07-09 Price Changed $163,900 Beaches MLS
  • 2025-06-20 Listed $164,900 Beaches MLS
  • 2022-12-30 Sold (Public Records) $167,000 Public Records
  • 2022-09-19 Sold (MLS) $167,000 Beaches MLS
  • 2022-08-03 Contingent Beaches MLS
  • 2022-07-20 Listed $165,000 Beaches MLS
  • 1988-03-01 Sold (Public Records) $41,000 Public Records
  • 1980-04-01 Sold (Public Records) $37,500 Public Records

Property tax history

+8.0%/yr

Latest (2025): $2,073 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…