3 bd · 1.5 ba ·
1,257 sqft ·
Built 1964
· SingleFamily
· Active
· 51 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,943/mo
Mortgage (P&I)
−$1,573
Tax + insurance
−$324
HOA
−$0
Vac / Maint / Mgmt
−$408
Net cashflow
$-363/mo
Annual
$-4,352/yr
Cap rate
4.84%
Cash-on-cash
-5.18%
DSCR
0.77
1% rule
0.65%
Cash to close
$84,000
Investor read
This is a 3-bed/1.5-bath single-family listed at $300k.
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).
It's been on market 51 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $194k (35.2% below list) — sets the bar for 1% rule.
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.
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 26d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
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.
This rent runs 43% of the median local income ($54k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
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?
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?
Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
CashFlowRE · CFR-J86BEZEDA4EZEK
· Data 1 day agocashflowre.app · 2026-05-29