CashFlowRE
Sign in Sign up
3108 Mura Dr
D- Composite 35.37
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).

  • ARV discount +10.4/15.0
  • Cash flow +7.6/30.0
  • Rent growth +4.4/5.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.5/10.0
  • Appreciation +0.0/10.0

$300,000

3108 Mura Dr · Fort Pierce South, FL 34982
3 bd · 1.5 ba · 1,257 sqft · SingleFamily public records · 51 Days on market
Built 1964 0.34 ac lot Est $321k · 6% under

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

Listing remarks MLS

Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

Key facts

  • Expansive lot
  • Boat parking
  • Metal roof

Tags

BOAT PARKINGADUEXPANSIVE LOTMETAL ROOFREMODELED KITCHENWOOD VINYL PLANK FLOORING

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Driveway parking; Space for 4 vehicles total; Boat access/parking
  • Utilities: Public water; Public sewer; Electricity available; Phone available; Sewer connected; Water available
  • Home design: Single-family residence; One story; Resale property; Home faces east
  • Construction: Stucco construction; Metal and shingle roof; Built area reported by appraiser
  • Exterior features: Outbuilding / storage shed(s); Fenced yard (front and back); Chain link fencing; Landscaped yard; Room for a pool; Oversized lot; Asphalt road frontage (public maintained road); Not waterfront

Interior

  • Kitchen: Electric range; Electric cooktop; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms on the main level
  • Flooring: Tile; Vinyl; Wood
  • Bathrooms: 2 bathrooms (1 full, 1 half) on the main level
  • Heating & cooling: Central heating; Electric cooling; Wall/window unit(s); Ceiling fan(s)
  • Interior features: Split bedroom layout; Bedroom layout is split
  • Laundry & utility: Dedicated laundry 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 3-bed/1.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-363 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (21.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (35.2% below list).
  • Recommended offer: $194k (35.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#322 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D, amenities F, health & safety D-.
  • 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.
  • Zoned schools: Fairlawn Elementary School (math 68% / reading 69%, grade B+, #409 of 2,144 statewide, top 20%, 651 students, 64% FRL); Forest Grove Middle School (math 34% / reading 42%, grade F, #388 of 571 statewide, top 69%, 871 students, 79% FRL); Fort Pierce Central High School (math 15% / reading 45%, grade F, #441 of 667 statewide, top 67%, 3,091 students, 62% FRL).
  • Market conditions: Rents rising fast (+7.4%/yr); 336 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 ($54k/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 $2k of loan paydown is wiped out by about $9k 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 51 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 28y 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 $300k implies a 163% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $194,290 (35.2% 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 51 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.65%
Cap rate
4.84%
Cash-on-cash
-5.18%
DSCR
0.77
GRM
12.9

CMA / ARV

ARV (on-the-fly)
$320,535
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1119 Pine Ave 0.73mi 3/2.0 1,377 (+10%) 1mo $299,900 $218 47
1027 Martinique Ave 0.48mi 3/2.0 1,119 (-11%) 18mo $285,000 $255 42

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 · 7.42% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.25×
Total profit
$-62,767
Equity at exit
$44,731
10-year hold
IRR
-7.1%
Equity multiple
0.47×
Total profit
$-44,144
Equity at exit
$25,939

Cash invested: $84,000 (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 34982

Home prices YoY
-33.4%
Rents YoY
7.4%
Active inventory
336
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$1,943 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$199 /mo · $2,392/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$-363

Break-even live

Break-even rent $2,402
Max offer price $235,928
Occupancy floor

Sensitivity live

Price -10% $-193 -5% $-278 +0% $-363 +5% $-448 +10% $-533
Rent -10% $-516 -5% $-439 +0% $-363 +5% $-286 +10% $-209
Rate -1.0pp $-212 -0.5pp $-286 base $-363 +0.5pp $-440 +1.0pp $-520

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
$75,000
Closing costs
$9,000
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
800 Kanner Dr Unit B Fort Pierce, FL 2.0 1.0 900 $1,550 $1.72 15d 1 0.07mi
802 N Lake Dr Unit B Fort Pierce, FL 2.0 1.0 1000 $1,550 $1.55 25d 1 0.32mi
3030 S US Highway 1 Fort Pierce, FL 3.0 2.0 1184 $1,774 $1.50 15d 1 0.41mi
2902 Oleander Blvd Fort Pierce, FL 3.0 2.0 1276 $2,700 $2.12 25d 1 0.42mi
928 Fra Mar Pl Fort Pierce, FL 3.0 1.0 1440 $2,000 $1.39 25d 1 0.60mi
1739 N Dovetail Dr Fort Pierce, FL 2.0 2.0 1230 $1,750 $1.42 25d 1 0.62mi
3200 S US Highway 1 Fort Pierce, FL 2.0–3.0 1.0–2.0 1144 $1,945 $1.70 15d 1 0.63mi
1747 N Dovetail Dr Unit A Fort Pierce, FL 2.0 2.0 1286 $2,100 $1.63 25d 1 0.63mi
1829 Sandhill Crane Dr Unit B2 Fort Pierce, FL 2.0 2.0 1334 $2,000 $1.50 25d 1 0.70mi
1804 Blue Heron Ln Unit C Fort Pierce, FL 2.0 2.0 1286 $1,900 $1.48 25d 1 0.75mi
1772 N Dovetail Dr Unit C Fort Pierce, FL 2.0 2.0 1230 $2,100 $1.71 25d 1 0.76mi
3343 Liberty Square Way #104 Fort Pierce, FL 3.0 2.5 1638 $2,300 $1.40 25d 1 0.82mi
2625 Heathcote Dr Unit 2631 Fort Pierce, FL 2.0 2.0 1000 $1,700 $1.70 15d 1 0.88mi
2625 Heathcote Dr Unit 2647 Fort Pierce, FL 2.0 2.0 1000 $1,700 $1.70 22d 1 0.88mi
2625 Heathcote Dr Unit 2623 Fort Pierce, FL 2.0 2.0 1000 $1,700 $1.70 25d 1 0.88mi
2147 Sibley Ave Fort Pierce, FL 2.0 1.0 1568 $1,800 $1.15 25d 1 0.96mi
916 Savannas Point Dr Fort Pierce, FL 2.0 2.0 1120 $2,100 $1.88 15d 1 0.97mi
115 Maple Ave Fort Pierce, FL 3.0 1.0 1008 $1,999 $1.98 25d 1 0.99mi
1219 S Lakes End Dr Unit 2 Fort Pierce, FL 2.0 2.0 1186 $1,500 $1.26 15d 1 1.09mi
2050 Oleander Blvd Unit 703 Fort Pierce, FL 2.0 2.0 1014 $1,800 $1.78 25d 1 1.14mi
2302 Sunrise Blvd #201 Fort Pierce, FL 2.0 1.0 966 $1,500 $1.55 25d 1 1.18mi
2101 Linda Sue Cir Fort Pierce, FL 2.0 1.5 1300 $1,750 $1.35 25d 1 1.19mi
3171 Morning Dew Ln Fort Pierce, FL 2.0 1.0 1000 $1,700 $1.70 25d 1 1.21mi
2513 S 17th St #207 Fort Pierce, FL 2.0 2.0 1190 $1,600 $1.34 25d 1 1.22mi
2516 S 19th St #208 Fort Pierce, FL 2.0 2.0 1190 $1,700 $1.43 25d 1 1.23mi
2820 Stoneway Ln Fort Pierce, FL 2.0 2.0 1005 $1,575 $1.57 25d 1 1.26mi
2016 S 10th St Unit A Fort Pierce, FL 2.0 2.5 1120 $1,595 $1.42 25d 1 1.29mi
2811 Stoneway Ln Unit 2811A Fort Pierce, FL 2.0 2.0 1274 $1,700 $1.33 15d 1 1.30mi
2804 Estancia Way Fort Pierce, FL 3.0 2.5 1516 $2,335 $1.54 15d 3 1.32mi
2050 Oleander Blvd Fort Pierce, FL 1.0–2.0 1.0–2.0 833 $2,350 $2.82 25d 4 1.38mi
4003 Oleander Ave Fort Pierce, FL 3.0–4.0 2.0 1765 $2,748 $1.56 15d 1 1.38mi
2016 Golfview Ct Fort Pierce, FL 2.0 1.0 1055 $1,750 $1.66 25d 1 1.46mi

Listing history 47 events

  1. 2026-06-21
    days on market $300,000 Active 51 DOM
  2. 2026-06-18
    days on market $300,000 Active 48 DOM
  3. 2026-06-17
    days on market $300,000 Active 47 DOM
  4. 2026-06-16
    days on market $300,000 Active 46 DOM
  5. 2026-06-15
    days on market $300,000 Active 45 DOM
  6. 2026-06-14
    days on market $300,000 Active 43 DOM
  7. 2026-06-13
    days on market $300,000 Active 42 DOM
  8. 2026-06-10
    days on market $300,000 Active 40 DOM
  9. 2026-06-09
    days on market $300,000 Active 39 DOM
  10. 2026-06-08
    days on market $300,000 Active 38 DOM
  11. 2026-06-07
    days on market $300,000 Active 37 DOM
  12. 2026-06-05
    days on market $300,000 Active 34 DOM
  13. 2026-06-03
    days on market $300,000 Active 33 DOM
  14. 2026-06-02
    days on market $300,000 Active 32 DOM
  15. 2026-06-01
    days on market $300,000 Active 31 DOM
  16. 2026-05-31
    days on market $300,000 Active 30 DOM
  17. 2026-05-30
    days on market $300,000 Active 29 DOM
  18. 2026-05-01
    listed $300,000 Active
  19. 2025-11-28
    historical
  20. 2025-11-04
    price $280,000
  21. 2025-11-04
    price $309,000
  22. 2025-08-27
    price $359,000
  23. 2025-08-25
    listed $325,000 Active
  24. 2017-05-26
    soldstatus $114,000 Closed 121-char remark
    Show marketing remark (121 chars)

    Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

  25. 2017-04-25
    historical Contingent 121-char remark
    Show marketing remark (121 chars)

    Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

  26. 2017-04-20
    price $114,900 121-char remark
    Show marketing remark (121 chars)

    Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

  27. 2017-04-12
    price $119,000 121-char remark
    Show marketing remark (121 chars)

    Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

  28. 2017-03-30
    listed $125,000 Active 121-char remark
    Show marketing remark (121 chars)

    Adorable home on a large lot has 3 bedrooms 1 and 1/2 bathrooms. Large kitchen, bonus/family room. New carpet throughout.

  29. 2014-09-27
    historical
  30. 2013-09-22
    historical
  31. 2013-09-21
    historical
  32. 2012-07-17
    listed $47,000
  33. 2012-02-25
    listed $47,000
  34. 2009-06-15
    soldstatus $24,000
  35. 2009-04-27
    historical
  36. 2009-03-23
    listed $29,900
  37. 2006-01-04
    soldstatus $185,000
  38. 2005-06-29
    price $44,900
  39. 2005-06-29
    soldstatus $42,000
  40. 2005-05-13
    listed $42,000
  41. 1999-12-06
    soldstatus $47,700
  42. 1999-12-01
    soldstatus $47,700
  43. 1999-09-24
    listed $47,900
  44. 1999-04-30
    soldstatus $22,000
  45. 1999-04-26
    historical
  46. 1999-02-17
    listed $29,900
  47. 1998-01-29
    listed $49,900

ⓘ 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
$2,392 · $199/mo
Projected year-2 tax
$2,490 · $208/mo
Expected delta
+$98/yr (+$8/mo · 4.1%)

ⓘ 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 2/10 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 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
$23,315
− Mortgage interest
−$16,805
− Property taxes
−$2,392
− Insurance
−$1,500
− Repairs & maintenance
−$1,865
− Management
−$1,865
− Depreciation
−$8,727
Taxable loss
−$9,840
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,362
After-tax cash flow
$-1,991/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 — Fort Pierce South

Score
73/100
State rank
#322
US rank
#5656

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Pierce South, FL
County
Saint Lucie County · 337,150 people
Metro
Port St. Lucie, FL
Population (ZIP)
31,143
Household income
$54,082
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1086.0

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
Majority White (62%)
Race & ethnicity
White 62% Hispanic / Latino 22% Two or more races 12% Black 12%
Hispanic origin (detail)
Mexican 10% Puerto Rican 3% Cuban 3%
Common ancestry
Italian 7% Hispanic 2% Lithuanian 1%
Foreign-born
12% · Canada
Languages at home
80% English-only · Spanish 16% French/Haitian/Cajun 3%

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
▼ -199.47%
Current HPI
397.2649
Rent YoY
▲ 7.42%
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

+501.2% since first listed
30 events — show timeline
  • 2026-05-01 Listed $300,000 Beaches MLS
  • 2025-11-28 Listing Removed Beaches MLS
  • 2025-11-04 Price Changed $280,000 Beaches MLS
  • 2025-11-04 Price Changed $309,000 Beaches MLS
  • 2025-08-27 Price Changed $359,000 Beaches MLS
  • 2025-08-25 Listed $325,000 Beaches MLS
  • 2017-05-26 Sold (MLS) $114,000 Beaches MLS
  • 2017-04-25 Contingent Beaches MLS
  • 2017-04-20 Price Changed $114,900 Beaches MLS
  • 2017-04-12 Price Changed $119,000 Beaches MLS
  • 2017-03-30 Listed $125,000 Beaches MLS
  • 2014-09-27 Listing Removed Beaches MLS
  • 2013-09-22 Listing Removed Beaches MLS
  • 2013-09-21 Listing Removed Beaches MLS
  • 2012-07-17 Listed $47,000 Beaches MLS
  • 2012-02-25 Listed $47,000 Beaches MLS
  • 2009-06-15 Sold (MLS) $24,000 Beaches MLS
  • 2009-04-27 Listing Removed Beaches MLS
  • 2009-03-23 Listed $29,900 Beaches MLS
  • 2006-01-04 Sold (Public Records) $185,000 Public Records
  • 2005-06-29 Sold (MLS) $42,000 MCRTC
  • 2005-06-29 Price Changed $44,900 MCRTC
  • 2005-05-13 Listed $42,000 MCRTC
  • 1999-12-06 Sold (Public Records) $47,700 Public Records
  • 1999-12-01 Sold (MLS) $47,700 Beaches MLS
  • 1999-09-24 Listed $47,900 Beaches MLS
  • 1999-04-30 Sold (MLS) $22,000 Beaches MLS
  • 1999-04-26 Listing Removed Beaches MLS
  • 1999-02-17 Listed $29,900 Beaches MLS
  • 1998-01-29 Listed $49,900 Beaches MLS

Property tax history

+7.6%/yr

Latest (2025): $2,392 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…