13767 Via Aurora Unit C · Delray Beach, FL 33484

$155,000

2 bd · 2.0 ba · 1,218 sqft · Condo public records · 21 Days on market

Built 1974 $530/mo HOA · 21% of rent ↓ 2% since listing

---

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 +25.0/30.0
• 1% rule +10.0/10.0
• DSCR +8.1/10.0
• ARV discount +7.5/15.0
• Schools +4.3/10.0
• Livability +3.9/5.0
• Rent growth +3.6/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

Key facts

• Walk-in closet
• En-suite bath
• Master bedroom

Tags

• MASTER BEDROOM
• EN-SUITE BATH
• WALK-IN CLOSET
• EAT-IN KITCHEN
• SCREENED IN PATIO
• NEW CLUBHOUSE

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $155k.

Deal economics

• At list price, monthly cash flow is $335 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $155k).
• Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
• Cap rate 8.9% vs local median 4.3% in Delray Beach — 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 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities 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: Banyan Creek Elementary School (math 62% / reading 64%, grade B, #582 of 2,144 statewide, top 28%, 844 students, 51% FRL); Atlantic High School (math 28% / reading 52%, grade F, #296 of 667 statewide, top 45%, 1,889 students, 59% FRL) — zoned schools at 55% FRL track the district average.
• Market conditions: Rents rising fast (+4.3%/yr); 546 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).

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.
• Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 4.3% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 21 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 20y 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 $125k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: HOA is 21% 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 $152,675 (1.5% below list)

Questions for the listing agent

1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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: 1.65% ✓
• Cap rate: 8.89%
• Cash-on-cash: 9.27%
• DSCR: 1.41
• GRM: 5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.28% rent growth · sell at horizon

5-year hold

• IRR: -0.0%
• Equity multiple: 1.00×
• Total profit: $-14
• Equity at exit: $23,111

10-year hold

• IRR: 11.6%
• Equity multiple: 2.00×
• Total profit: $43,188
• Equity at exit: $13,402

Cash invested: $43,400 (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 33484

• Rents YoY: 4.3%
• Active inventory: 546
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $2,552 high
• Mortgage (P&I): −$813
• Tax from tax record: −$273 /mo · $3,275/yr
• Insurance: −$65
• HOA: −$530
• Vacancy / Maint / Mgmt: −$536
• Net cashflow: $335

Break-even live

Break-even rent $2,127

Max offer price $155,000

Occupancy floor 82%

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: $38,750
• Closing costs: $4,650
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
13776 Hero Path Delray Beach, FL	3.0	2.0	1319	$3,400	$2.58	24d	1	0.15mi
13657 Night Sky Pl Delray Beach, FL	2.0	2.0	1319	$3,200	$2.43	7d	1	0.16mi
6038 Lasalle Rd Delray Beach, FL	2.0	2.0	1475	$2,100	$1.42	5d	1	0.17mi
13916 Via Flora Unit F Delray Beach, FL	2.0	2.0	989	$3,000	$3.03	24d	1	0.18mi
13886 Via Flora Unit A Delray Beach, FL	2.0	2.0	1097	$2,075	$1.89	24d	1	0.19mi
13787 Flora Pl Unit A Delray Beach, FL	2.0	2.0	1097	$2,500	$2.28	24d	1	0.25mi
13731 Flora Pl Unit A Delray Beach, FL	2.0	2.0	1097	$1,850	$1.69	24d	1	0.29mi
13741 Flora Pl Unit B Delray Beach, FL	2.0	2.0	989	$2,100	$2.12	22d	1	0.31mi
13721 Flora Pl Unit D Delray Beach, FL	2.0	2.0	1097	$1,900	$1.73	5d	1	0.34mi
13721 Flora Pl Unit D Delray Beach, FL	2.0	2.0	1097	$1,850	$1.69	24d	1	0.34mi
5675 Queen Palm Ct Delray Beach, FL	2.0	2.0	1200	$2,600	$2.17	24d	1	0.35mi
5908 Via Delray Blvd Delray Beach, FL	2.0	2.0	1221	$2,000	$1.64	24d	1	0.35mi
13653 Jubilee Ln Delray Beach, FL	3.0	2.0	1305	$3,450	$2.64	14d	1	0.36mi
14050 Pacific Point Pl Delray Beach, FL	1.0–3.0	1.0–2.0	1033	$2,758	$2.67	2d	22	0.38mi
13670 Via Flora Delray Beach, FL	2.0	2.0	1021	$1,400	$1.37	16d	1	0.41mi
13670 Via Flora Delray Beach, FL	2.0	2.0	1021	$1,400	$1.37	24d	1	0.41mi
14111 Royal Vista Dr #404 Delray Beach, FL	2.0	2.0	1392	$3,200	$2.30	24d	1	0.43mi
5655 Via Delray Delray Beach, FL	2.0	2.0	1205	$2,200	$1.83	24d	1	0.43mi
13682 Via Flora Unit H Delray Beach, FL	2.0	2.0	1097	$1,900	$1.73	24d	1	0.44mi
5550 Nepsa Way Delray Beach, FL	1.0–3.0	1.0–2.0	1035	$2,776	$2.68	1d	12	0.51mi
13759 Date Palm Ct Unit A Delray Beach, FL	2.0	2.0	1247	$3,500	$2.81	24d	1	0.52mi
13431 Amber Waves Ave Delray Beach, FL	2.0	2.0	1390	$3,500	$2.52	24d	1	0.53mi
13283 Pineapple Palm Ct Unit F Delray Beach, FL	2.0	2.0	1198	$2,100	$1.75	24d	1	0.55mi
13283 Pineapple Palm Ct Unit F Delray Beach, FL	2.0	2.0	1198	$2,100	$1.75	7d	1	0.55mi
5462 Via Delray #123 Delray Beach, FL	2.0	2.0	1200	$2,700	$2.25	20d	1	0.55mi
14139 Nesting Way Unit A Delray Beach, FL	2.0	2.0	1255	$2,200	$1.75	12d	1	0.59mi
5349 Lakefront Blvd Unit B Delray Beach, FL	1.0	2.0	1068	$1,800	$1.69	24d	1	0.63mi
14040 Nesting Way Unit B Delray Beach, FL	1.0	2.0	1092	$1,700	$1.56	24d	1	0.64mi
13990 Nesting Way Unit C Delray Beach, FL	1.0	2.0	1092	$2,300	$2.11	24d	1	0.65mi
14425 Amapola Way Delray Beach, FL	2.0	2.0	1406	$2,800	$1.99	5d	1	0.65mi
14464 Campanelli Dr Delray Beach, FL	2.0	2.0	1296	$2,950	$2.28	24d	1	0.70mi
6234 Pointe Regal Cir Delray Beach, FL	2.0	2.0	1217	$3,899	$3.20	24d	1	0.73mi
5061 Nesting Way Unit D Delray Beach, FL	2.0	2.0	1255	$2,400	$1.91	24d	1	0.73mi
13817 Royal Palm Ct Unit B Delray Beach, FL	2.0	2.0	1205	$3,200	$2.66	24d	1	0.74mi
6096 Kings Gate Cir Delray Beach, FL	2.0	2.0	1311	$2,500	$1.91	24d	1	0.75mi
5200 Privet Pl Unit C Delray Beach, FL	2.0	2.0	1457	$1,850	$1.27	24d	1	0.77mi
5850 Sugar Palm Ct Delray Beach, FL	2.0	2.0	1198	$3,300	$2.75	24d	1	0.78mi
5260 Grande Palm Cir Delray Beach, FL	3.0	2.0	1464	$2,800	$1.91	24d	1	0.82mi
13921 Royal Palm Ct Unit D Delray Beach, FL	2.0	2.0	1205	$4,000	$3.32	7d	1	0.84mi
13419 Noble Dr Delray Beach, FL	2.0	2.0	1410	$3,600	$2.55	17d	1	0.84mi

HOA detail condo

• Monthly dues: $530 · $6,360/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 20 events

1. 2026-04-13
   status Pending
2. 2026-03-24
   listed $155,000 Active
3. 2026-01-31
   historical
4. 2026-01-09
   price $175,000
5. 2025-11-21
   price $190,000
6. 2025-10-27
   price $195,000
7. 2025-08-27
   listed $205,000 Active
8. 2020-11-20
   soldstatus $125,000
9. 2020-11-02
   soldstatus $125,000 Closed 804-char remark

   Show marketing remark (804 chars)

   PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

10. 2020-10-15
    historical Contingent 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

11. 2020-10-09
    price $134,900 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

12. 2020-10-05
    status Active 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

13. 2020-10-02
    historical Contingent 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

14. 2020-09-27
    price $139,900 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

15. 2020-09-02
    price $145,000 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

16. 2020-08-20
    status Active 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

17. 2020-07-10
    historical 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

18. 2020-06-29
    listed $154,999 Active 804-char remark

    Show marketing remark (804 chars)

    PRIVATE VILLA. NO ONE ABOVE YOU!!! PARKING RIGHT IN FROM OF UNIT. TILE FLOORS AND BRAND NEW BERBER CARPET IN MASTER BEDROOM. NEWER CABINETS IN KITCHEN, NEW STAINLESS STEEL APPLIANCES, RECESSED LIGHTING, WASHER/DRYER. EAT IN KITCHEN & PASS THROUGH TO DINING ROOM. LARGE MASTER BEDROOM W ACCESS TO ENCLOSED/SCREENED PORCH, STORAGE CLOSET. WALK IN SHOWER IN MASTER EN SUITE BATHROOM. WALK IN CLOSET. VILLA HAS FRONT AND REAR PORCH AND PATIO AREAS FOR BBQ. NEW STATE OF THE ART CLUBHOUSE COMING TO THE COMMUNITY. SEE DELRAYTRAILS. COM FOR MORE DETAILS. COMMUNITY OFFERS EXERCISE ROOM, HEATED POOL, HOT TUB, BILLIARDS, CARD ROOM, THEATER, AND TENNIS COURTS (PICKLEBALL COURTS BEING BUILT WITH NEW CLUBHOUSE AND POOL). BUILDING IS MAINTAINED BY ASSOCIATION INCLUDING ROOF. CLOSE TO BEACHES AND RESTUARANT

19. 2007-03-22
    historical
20. 2006-08-14
    listed $157,500

ⓘ 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: $3,275 · $273/mo
• Projected year-2 tax: $3,275 · $273/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 9/10 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 · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $30,619
• − Mortgage interest: −$8,682
• − Property taxes: −$3,275
• − Insurance: −$775
• − Repairs & maintenance: −$2,449
• − Management: −$2,449
• − HOA: −$6,360
• − Depreciation: −$4,509
• Taxable income: $2,118
• Est. tax owed @ 24.0%: −$508
• After-tax cash flow: $3,516/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 — Delray Beach

• Score: 77/100
• State rank: #202
• US rank: #3160

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Palm Beach County · 1,438,312 people
• City population: 123,167
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 26,208
• Household income: $62,151
• Rent vs Own: 19.0% rent · 81.0% own
• Severe rent burden: 991.0

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: Predominantly White (74%)
• Race & ethnicity: White 74% Hispanic / Latino 14% Two or more races 10% Black 5% Asian 2%
• Hispanic origin (detail): Puerto Rican 2% Cuban 2%
• Common ancestry: Scotch-Irish 7% Romanian 6% Italian 2%
• Foreign-born: 23% · Canada, Jamaica, China
• Languages at home: 76% English-only · Spanish 13% Russian/Polish/Slavic 3% French/Haitian/Cajun 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: ▼ -232.73%
• Current HPI: 254.5016
• Rent YoY: ▲ 4.28%
• 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

-1.6% since first listed

20 events — show timeline

• 2026-04-13 Pending — Beaches MLS
• 2026-03-24 Listed $155,000 Beaches MLS
• 2026-01-31 Listing Removed — MARMLS
• 2026-01-09 Price Changed $175,000 MARMLS
• 2025-11-21 Price Changed $190,000 MARMLS
• 2025-10-27 Price Changed $195,000 MARMLS
• 2025-08-27 Listed $205,000 MARMLS
• 2020-11-20 Sold (Public Records) $125,000 Public Records
• 2020-11-02 Sold (MLS) $125,000 Beaches MLS
• 2020-10-15 Contingent — Beaches MLS
• 2020-10-09 Price Changed $134,900 Beaches MLS
• 2020-10-05 Relisted — Beaches MLS
• 2020-10-02 Contingent — Beaches MLS
• 2020-09-27 Price Changed $139,900 Beaches MLS
• 2020-09-02 Price Changed $145,000 Beaches MLS
• 2020-08-20 Relisted — Beaches MLS
• 2020-07-10 Listing Removed — Beaches MLS
• 2020-06-29 Listed $154,999 Beaches MLS
• 2007-03-22 Listing Removed — Beaches MLS
• 2006-08-14 Listed $157,500 Beaches MLS

Property tax history

+8.2%/yr

Latest (2025): $3,275 · +4.6% YoY. Source: county tax records.