CashFlowRE
Sign in Sign up
336 Golfview Rd #203
D+ Composite 48.84
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).

  • Cash flow +13.9/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • DSCR +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$233,500

336 Golfview Rd #203 · North Palm Beach, FL 33408
2 bd · 2.0 ba · 1,143 sqft · Condo public records · 96 Days on market
Built 1975 $1300/mo HOA · 35% of rent

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

Listing remarks

Brand new AC and HWH, 11/2025. Welcome to one of North Palm Beach's most sought-after condo communities. Recently updated to meet remediation and SIRS requirements, this building and condo is ready for new owners to move in. This condo offers views to the south and east -- enjoy the intracoastal and golf course views from your balcony and master bedroom. The Gemini offers a wide range of amenities including a heated pool, pavilion with BBQs, billiards, bocce ball, fitness center, library, bike storage, and on-floor storage. This unit also comes with a gated parking space. All just minutes from the North Palm Beach Country Club, PGA Boulevard, beaches, parks, shopping, dining, and entertainm

Key facts

  • Fitness center
  • Intracoastal views
  • Gated parking space

Tags

INTRACOASTAL VIEWSGOLF COURSE VIEWSHEATED POOLFITNESS CENTERGATED PARKING SPACE

Property features AI

Finance

  • Financial info: Pets allowed with restrictions (breed, number, size limits; possible pet restrictions)
  • HOA & community: Has association; Monthly association fee; Association amenities include: cabana, clubhouse, dog park, elevators, fitness center, game room, hot water, jogging path, laundry, on-site management, park, picnic area, parking, pool (heated), sauna, shuffleboard, storage, manager on site, trash chute, bike storage, bocce ball, community room, hobby room, internet included, library, lobby, maintained community, sidewalks, street lights, security, maintenance, recreation facilities; Association fee covers: cable TV, insurance, internet, grounds and structure maintenance, pest control, security, sewer, trash, water, common areas, common real estate tax, elevator, hot water, legal/accounting, reserve funds, roof repairs, recreation facility, pool service

Exterior

  • Parking: Assigned parking (1 space); No carport
  • Security: Fire sprinkler system; Entry phone/intercom; Attended lobby
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; One level (entry level living area); Faces southeast
  • Construction: Concrete construction; Tar/gravel roof; 12-story building
  • Exterior features: Intracoastal waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Freezer; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning; Ceiling fan(s); Electric cooling
  • Interior features: Built-in features; Entrance foyer; Walk-in closet(s); Split bedroom layout; Blinds; Storm windows
  • Laundry & utility: Common area laundry; Washer hookup; Electric dryer 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 2-bed/2.0-bath condo listed at $234k.

Deal economics

  • At list price, monthly cash flow is $27 ($323/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $234k).
  • Recommended offer: $212k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#184 in FL, #2,894 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • 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: Howell L. Watkins Middle School (math 18% / reading 33%, grade F, #512 of 571 statewide, top 90%, 794 students, 76% FRL); Palm Beach Gardens High School (math 19% / reading 40%, grade F, #447 of 667 statewide, top 68%, 2,570 students, 61% FRL) — zoned schools average 69% FRL vs 52% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 50% district-wide (-22 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 flat; 403 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • At $3,754/mo this rent would consume 49% of the median local household income ($92k/yr) (locally 835% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 96 days — a 9% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y 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 $132k; list at $234k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 35% 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 $212,485 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.61%
Cap rate
6.43%
Cash-on-cash
0.49%
DSCR
1.02
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.27% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.31×
Total profit
$-45,289
Equity at exit
$34,816
10-year hold
IRR
-33.7%
Equity multiple
-0.11×
Total profit
$-72,692
Equity at exit
$20,189

Cash invested: $65,380 (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 33408

Rents YoY
0.3%
Active inventory
403
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$3,754 high interval (Pro) →
Mortgage (P&I)
$1,224
Tax from tax record
$317 /mo · $3,804/yr
Insurance
$97
HOA
$1,300
Vacancy / Maint / Mgmt
$788
Net cashflow
$27

Break-even live

Break-even rent $3,720
Max offer price $233,500
Occupancy floor 94%

Sensitivity live

Price -10% $159 -5% $93 +0% $27 +5% $-39 +10% $-105
Rent -10% $-270 -5% $-121 +0% $27 +5% $175 +10% $323
Rate -1.0pp $145 -0.5pp $86 base $27 +0.5pp $-34 +1.0pp $-95

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
$58,375
Closing costs
$7,005
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
134 Lakeshore Dr Unit T13 North Palm Beach, FL 2.0 2.0 1244 $3,250 $2.61 25d 1 0.19mi
130 Lakeshore Dr #923 North Palm Beach, FL 2.0 2.0 1244 $3,300 $2.65 25d 1 0.28mi
136 Lakeshore Dr North Palm Beach, FL 2.0 2.0 1244 $4,000 $3.22 5d 1 0.28mi
132 Lakeshore Dr #1118 North Palm Beach, FL 3.0 2.5 1498 $6,450 $4.31 25d 1 0.28mi
124 Lakeshore Dr #4280 North Palm Beach, FL 2.0 2.0 1422 $3,750 $2.64 21d 1 0.35mi
126 Lakeshore Dr Unit 927 North Palm Beach, FL 2.0 2.0 1422 $3,250 $2.29 25d 1 0.35mi
20 Yacht Club Dr #405 North Palm Beach, FL 2.0 2.0 1010 $3,000 $2.97 25d 1 0.42mi
29 Yacht Club Dr #306 North Palm Beach, FL 2.0 2.0 1200 $3,000 $2.50 3d 1 0.45mi
1660 Twelve Oaks Way #203 North Palm Beach, FL 2.0 2.0 1492 $7,500 $5.03 20d 1 0.50mi
700 Sanctuary Cove Dr West Palm Beach, FL 1.0–3.0 1.0–2.0 1120 $2,584 $2.31 0d 55 0.57mi
52 Yacht Club Dr #308 North Palm Beach, FL 2.0 2.0 1130 $3,800 $3.36 13d 1 0.57mi
52 Yacht Club Dr North Palm Beach, FL 2.0 2.0 1130 $3,375 $2.99 18d 2 0.57mi
60 Yacht Club Dr #405 North Palm Beach, FL 2.0 2.0 1423 $3,100 $2.18 20d 1 0.60mi
2100 PGA Blvd Palm Beach Gardens, FL 1.0–2.0 1.0–2.0 983 $3,113 $3.17 0d 9 0.61mi
11521 Landing Pl Unit E1 North Palm Beach, FL 2.0 2.0 1130 $7,000 $6.19 25d 1 0.74mi
2396 Easy St Unit A Palm Beach Gardens, FL 2.0 1.0 948 $3,500 $3.69 25d 1 0.76mi
2539 Wabash Dr West Palm Beach, FL 3.0 2.5 1468 $5,500 $3.75 25d 1 1.01mi
2395 Idlewild Rd Palm Beach Gardens, FL 3.0 2.0 1476 $4,500 $3.05 23d 1 1.12mi
1718 Ridge Rd North Palm Beach, FL 2.0 2.0 900 $2,950 $3.28 25d 1 1.22mi
429 Inlet Rd North Palm Beach, FL 3.0 2.5 1452 $6,500 $4.48 25d 1 1.24mi
2388 S Wallen Dr West Palm Beach, FL 3.0 2.0 1296 $4,500 $3.47 25d 1 1.29mi
12155 US Highway 1 North Palm Beach, FL 1.0–3.0 1.0–2.0 1297 $3,568 $2.75 2d 23 1.43mi
908 Lighthouse Dr North Palm Beach, FL 3.0 2.0 1478 $4,250 $2.88 25d 1 1.46mi
1869 Circle Dr North Palm Beach, FL 2.0 2.0 1216 $3,400 $2.80 14d 1 1.47mi
2727 Anzio Ct #106 Palm Beach Gardens, FL 3.0 2.0 1316 $3,000 $2.28 25d 1 1.47mi
913 Lighthouse Dr North Palm Beach, FL 3.0 2.5 1092 $5,900 $5.40 25d 1 1.48mi
549 Fairwind Dr North Palm Beach, FL 3.0 2.0 1498 $5,000 $3.34 25d 1 1.48mi

HOA detail condo

Monthly dues
$1,300 · $15,600/yr
Likely covers
poolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 28 events

  1. 2026-06-21
    days on market $233,500 Active 96 DOM
  2. 2026-06-18
    days on market $233,500 Active 93 DOM
  3. 2026-06-17
    days on market $233,500 Active 92 DOM
  4. 2026-06-16
    days on market $233,500 Active 91 DOM
  5. 2026-06-15
    days on market $233,500 Active 90 DOM
  6. 2026-06-13
    days on market $233,500 Active 88 DOM
  7. 2026-06-09
    days on market $233,500 Active 84 DOM
  8. 2026-06-08
    days on market $233,500 Active 83 DOM
  9. 2026-06-07
    days on market $233,500 Active 82 DOM
  10. 2026-06-04
    days on market $233,500 Active 79 DOM
  11. 2026-06-03
    days on market $233,500 Active 78 DOM
  12. 2026-06-02
    days on market $233,500 Active 77 DOM
  13. 2026-06-01
    days on market $233,500 Active 76 DOM
  14. 2026-05-31
    days on market $233,500 Active 75 DOM
  15. 2026-05-16
    price $233,500
  16. 2026-05-06
    price $235,000
  17. 2026-04-24
    price $234,500
  18. 2026-03-16
    listed $235,000 Active
  19. 2026-02-17
    historical
  20. 2026-02-11
    price $249,999
  21. 2025-09-25
    listed $250,000 Active
  22. 2014-11-08
    historical
  23. 2006-09-15
    listed $224,900
  24. 2003-05-30
    soldstatus $132,000
  25. 2003-05-28
    soldstatus $132,000
  26. 2003-05-09
    historical
  27. 2003-02-18
    listed $139,000
  28. 1978-01-01
    soldstatus $44,000

ⓘ 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
$3,804 · $317/mo
Projected year-2 tax
$3,804 · $317/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 9/10 Extreme 7 d/yr ≥106°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 · 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
$45,049
− Mortgage interest
−$13,080
− Property taxes
−$3,804
− Insurance
−$1,168
− Repairs & maintenance
−$3,604
− Management
−$3,604
− HOA
−$15,600
− Depreciation
−$6,793
Taxable loss
−$2,603
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$625
After-tax cash flow
$948/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 — North Palm Beach

Score
77/100
State rank
#184
US rank
#2894

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Palm Beach, FL
County
Palm Beach County · 1,438,312 people
City population
18,817
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
18,817
Household income
$92,216
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
835.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 9% Two or more races 7% Black 1% Asian 1%
Hispanic origin (detail)
Puerto Rican 2% Cuban 2%
Common ancestry
Lithuanian 4% Slovak 3% Romanian 3%
Foreign-born
11% · Canada, Jamaica, Guatemala
Languages at home
89% English-only · Spanish 7% Other Indo-European 1% French/Haitian/Cajun 1%

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
▼ -223.14%
Current HPI
365.2913
Rent YoY
▲ 0.27%
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

+430.7% since first listed
14 events — show timeline
  • 2026-05-16 Price Changed $233,500 Beaches MLS
  • 2026-05-06 Price Changed $235,000 Beaches MLS
  • 2026-04-24 Price Changed $234,500 Beaches MLS
  • 2026-03-16 Listed $235,000 Beaches MLS
  • 2026-02-17 Listing Removed Beaches MLS
  • 2026-02-11 Price Changed $249,999 Beaches MLS
  • 2025-09-25 Listed $250,000 Beaches MLS
  • 2014-11-08 Listing Removed Beaches MLS
  • 2006-09-15 Listed $224,900 Beaches MLS
  • 2003-05-30 Sold (Public Records) $132,000 Public Records
  • 2003-05-28 Sold (MLS) $132,000 Beaches MLS
  • 2003-05-09 Listing Removed Beaches MLS
  • 2003-02-18 Listed $139,000 Beaches MLS
  • 1978-01-01 Sold (Public Records) $44,000 Public Records

Property tax history

+9.2%/yr

Latest (2025): $3,804 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…