CashFlowRE
Sign in Sign up
3712 Fetterbush Ct
C- Composite 50.32
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 +20.7/30.0
  • 1% rule +7.5/10.0
  • DSCR +6.6/10.0
  • ARV discount +3.9/15.0
  • Schools +3.7/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

3712 Fetterbush Ct · Port St. Lucie, FL 34952
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 224 Days on market
Built 2001 7,562 sqft lot Est $162k · 8% over $313/mo HOA · 14% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

Key facts

  • Oversized corner lot
  • Newer a/c
  • Newer water heater

Tags

OVERSIZED CORNER LOTNEWER A/CNEWER WATER HEATERNEWER WATER SYSTEMENCLOSED PORCH

Property features AI

Finance

  • Other: Pets allowed with restrictions (breed, number, size limits possible)
  • Financial info: Monthly land lease payment required
  • HOA & community: Community association (Savanna Club); Monthly association fee of $313; Association amenities: clubhouse, fitness center, pool, golf course, tennis courts, pickleball courts, shuffleboard court, on-site manager, management; Senior community; Land lease applies (monthly land lease)

Exterior

  • Parking: Total of 4 parking spaces; Attached carport with 2 covered/carport spaces; Concrete parking
  • Utilities: Public water; Public sewer; 150 amp electric service; Cable available
  • Home design: Manufactured home; One story; Entry level living area (level 1); Faces south
  • Construction: Modular construction; Composition/shingle roof
  • Exterior features: Covered patio; Screened patio; Shed(s); Corner lot

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central heating; Other heating; Central air conditioning; Ceiling fans; Zoned cooling
  • Interior features: Split bedroom layout; French doors
  • Laundry & utility: Laundry closet inside with washer hookup

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 $175k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.9% in Port St. Lucie — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($62k/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 $5k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y 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 $114k; list at $175k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/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. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.25%
Cap rate
7.91%
Cash-on-cash
5.78%
DSCR
1.26
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$162,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7921 Meadowlark Ln 0.19mi 2/2.0 (-1) 1,301 (+0%) 2mo $115,000 $88 83
3801 Meadowlark Cir 0.08mi 2/2.0 (-1) 1,216 (-6%) 4mo $152,000 $125 78
3817 Sleepy Hollow Ln 0.25mi 2/2.0 (-1) 1,390 (+7%) 4mo $260,000 $187 68
3005 Approach Shot Way 0.45mi 2/2.0 (-1) 1,333 (+3%) 3mo $149,900 $112 67
7953 Horned Lark Cir 0.60mi 2/2.0 (-1) 1,286 (-1%) 1mo $130,000 $101 64
8394 Delphinium Ct 0.44mi 3/2.0 1,392 (+7%) 4mo $220,000 $158 64
2948 Fiddlewood Cir 0.67mi 2/2.0 (-1) 1,280 (-1%) 1mo $122,000 $95 61
3033 Satinleaf Ln 0.53mi 2/2.0 (-1) 1,248 (-4%) 4mo $195,000 $156 61
7928 Meadowlark Ln 0.16mi 2/3.0 (-1) 1,475 (+14%) 1mo $65,000 $44 60
3422 Feriwinkle Ct 0.39mi 2/2.0 (-1) 1,184 (-9%) 4mo $205,000 $173 60
8504 Gallberry Cir 0.66mi 2/2.0 (-1) 1,264 (-2%) 4mo $178,000 $141 57
10 Padre 0.73mi 2/2.0 (-1) 1,280 (-1%) 4mo $38,000 $30 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.92% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.68×
Total profit
$-15,480
Equity at exit
$26,093
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-2,736
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 34952

Home prices YoY
-29.6%
Rents YoY
1.9%
Active inventory
639
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,186 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$187 /mo · $2,248/yr
Insurance
$73
HOA
$313
Vacancy / Maint / Mgmt
$459
Net cashflow
$236

Break-even live

Break-even rent $1,887
Max offer price $175,000
Occupancy floor 84%

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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3784 Sapodilla Ct Port Saint Lucie, FL 2.0 2.0 1121 $2,300 $2.05 23d 1 0.50mi
1131 SE Parrish Ct Port Saint Lucie, FL 2.0 1.0 902 $2,000 $2.22 23d 1 1.09mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL 3.0 2.0 1212 $2,950 $2.43 14d 1 1.12mi
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 23d 1 1.13mi
2183 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1550 $1,900 $1.23 14d 1 1.22mi
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 14d 15 1.22mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 14d 1 1.26mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 14d 1 1.27mi
2082 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1524 $1,850 $1.21 23d 1 1.29mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 14d 6 1.36mi

HOA detail

Monthly dues
$313 · $3,756/yr
Likely covers
landscaping

Listing history 33 events

  1. 2026-06-18
    days on market $175,000 Active 224 DOM
  2. 2026-06-17
    days on market $175,000 Active 223 DOM
  3. 2026-06-16
    days on market $175,000 Active 222 DOM
  4. 2026-06-15
    days on market $175,000 Active 221 DOM
  5. 2026-06-14
    days on market $175,000 Active 219 DOM
  6. 2026-06-13
    days on market $175,000 Active 218 DOM
  7. 2026-06-10
    days on market $175,000 Active 216 DOM
  8. 2026-06-09
    days on market $175,000 Active 215 DOM
  9. 2026-06-08
    days on market $175,000 Active 214 DOM
  10. 2026-06-07
    days on market $175,000 Active 213 DOM
  11. 2026-06-05
    days on market $175,000 Active 210 DOM
  12. 2026-06-03
    days on market $175,000 Active 209 DOM
  13. 2026-06-02
    days on market $175,000 Active 208 DOM
  14. 2026-06-01
    days on market $175,000 Active 207 DOM
  15. 2026-05-31
    days on market $175,000 Active 206 DOM
  16. 2026-05-30
    days on market $175,000 Active 205 DOM
  17. 2025-11-06
    listed $175,000 Active
  18. 2023-07-24
    soldstatus $114,000
  19. 2023-07-20
    soldstatus $114,000 Closed 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  20. 2023-06-07
    historical Active Under Contract 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  21. 2023-05-16
    price $114,000 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  22. 2023-05-09
    status Active 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  23. 2023-04-20
    historical Active Under Contract 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  24. 2023-04-10
    status Active 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  25. 2023-03-21
    historical Active Under Contract 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  26. 2022-11-16
    listed $134,000 Active 557-char remark
    Show marketing remark (557 chars)

    Don't delay, come see this home in desirable 55+ community of Savanna Club today. Situated on a large corner lot with established landscaping. Home features an open floor plan with eat-in kitchen, breakfast area, formal dining area, 2 bedrooms plus a den with built-in desk/work station, 2 baths, laundry closet and enclosed patio. Oversize carport with storage room. This is a LAND LEASED property. Land lease is currently $599 per month. HOA is currently $210.96. These are subject change when new budget is approved. Buyer/agent to verify details.

  27. 2022-09-09
    historical
  28. 2022-09-07
    listed $134,000 Active
  29. 2015-02-05
    historical
  30. 2006-10-06
    listed $133,000
  31. 2006-03-21
    historical
  32. 2005-11-05
    listed $155,500
  33. 2003-12-08
    soldstatus $8,500,000

ⓘ 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
$2,248 · $187/mo
Projected year-2 tax
$2,248 · $187/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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 25 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 · 1 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
$26,230
− Mortgage interest
−$9,803
− Property taxes
−$2,248
− Insurance
−$875
− Repairs & maintenance
−$2,098
− Management
−$2,098
− HOA
−$3,756
− Depreciation
−$5,091
Taxable income
$261
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$63
After-tax cash flow
$2,768/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
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Saint Lucie County · 337,150 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
42,655
Household income
$61,628
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
1759.0

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Hispanic / Latino 19% Two or more races 14% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 2% Hispanic 1%
Foreign-born
18% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 16% French/Haitian/Cajun 3% Tagalog/Filipino 2%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.80%
Current HPI
371.0573
Rent YoY
▲ 1.92%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-97.9% since first listed
17 events — show timeline
  • 2025-11-06 Listed $175,000 Beaches MLS
  • 2023-07-24 Sold (Public Records) $114,000 Public Records
  • 2023-07-20 Sold (MLS) $114,000 Beaches MLS
  • 2023-06-07 Contingent Beaches MLS
  • 2023-05-16 Price Changed $114,000 Beaches MLS
  • 2023-05-09 Relisted Beaches MLS
  • 2023-04-20 Contingent Beaches MLS
  • 2023-04-10 Relisted Beaches MLS
  • 2023-03-21 Contingent Beaches MLS
  • 2022-11-16 Listed $134,000 Beaches MLS
  • 2022-09-09 Listing Removed Beaches MLS
  • 2022-09-07 Listed $134,000 Beaches MLS
  • 2015-02-05 Listing Removed Beaches MLS
  • 2006-10-06 Listed $133,000 Beaches MLS
  • 2006-03-21 Listing Removed Beaches MLS
  • 2005-11-05 Listed $155,500 Beaches MLS
  • 2003-12-08 Sold (Public Records) $8,500,000 Public Records

Property tax history

+13.9%/yr

Latest (2025): $2,248 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…