CashFlowRE
Sign in Sign up
608 Garden View Way NE
B Composite 70.76
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

608 Garden View Way NE · Jensen Beach, FL 34957
2 bd · 1.0 ba · 648 sqft · Condo public records · 92 Days on market
Built 1975 $108/sqft · 157% above area $164/mo HOA · 7% of rent ↓ 13% since listing

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

Listing remarks MLS

Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

Key facts

  • 3,267 sq ft lot
  • 2 parking spots
  • Community pool

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/1.0-bath condo listed at $70k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 26.8% vs local median 4.1% in Jensen 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 70/100 on livability (#432 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living B+; Watch: amenities F, commute F, health & safety D-.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.0%/yr); 539 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($70k/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 $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 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 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?
  8. 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.
  9. 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.
  10. 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
3.27%
Cap rate
26.78%
Cash-on-cash
73.17%
DSCR
4.26
GRM
2.5

CMA / ARV

ARV (median comp)
$27,250
List price
$69,900
Delta
156.51%
Verdict
OVERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.0% rent growth · sell at horizon

5-year hold
IRR
70.5%
Equity multiple
4.08×
Total profit
$60,281
Equity at exit
$10,422
10-year hold
IRR
73.9%
Equity multiple
7.80×
Total profit
$133,042
Equity at exit
$6,044

Cash invested: $19,572 (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 34957

Rents YoY
1.0%
Active inventory
539
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$2,287 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$53 /mo · $640/yr
Insurance
$29
HOA
$164
Vacancy / Maint / Mgmt
$480
Net cashflow
$1,193

Break-even live

Break-even rent $776
Max offer price $69,900
Occupancy floor 43%

Sensitivity live

Price -10% $1,233 -5% $1,213 +0% $1,193 +5% $1,174 +10% $1,154
Rent -10% $1,013 -5% $1,103 +0% $1,193 +5% $1,284 +10% $1,374
Rate -1.0pp $1,229 -0.5pp $1,211 base $1,193 +0.5pp $1,175 +1.0pp $1,157

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
$17,475
Closing costs
$2,097
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1001 NE Baker Rd Stuart, FL 1.0–3.0 1.0–2.0 952 $2,280 $2.40 15d 27 0.70mi
2459 NE Hickory Ave Jensen Beach, FL 1.0 1.0 736 $1,700 $2.31 24d 1 1.02mi

HOA detail condo

Monthly dues
$164 · $1,968/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-15
    statusdays on market $69,900 Pending 92 DOM
  2. 2026-06-14
    days on market $69,900 Active Under Contract 91 DOM
  3. 2026-06-13
    days on market $69,900 Active Under Contract 90 DOM
  4. 2026-06-10
    days on market $69,900 Active Under Contract 88 DOM
  5. 2026-06-09
    days on market $69,900 Active Under Contract 87 DOM
  6. 2026-06-08
    days on market $69,900 Active Under Contract 86 DOM
  7. 2026-06-07
    days on market $69,900 Active Under Contract 85 DOM
  8. 2026-06-03
    days on market $69,900 Active Under Contract 81 DOM
  9. 2026-06-02
    days on market $69,900 Active Under Contract 80 DOM
  10. 2026-06-01
    days on market $69,900 Active Under Contract 79 DOM
  11. 2026-05-31
    days on market $69,900 Active Under Contract 78 DOM
  12. 2026-05-31
    statusdays on market $69,900 Active Under Contract 77 DOM
  13. 2026-04-27
    price $69,900 846-char remark
    Show marketing remark (846 chars)

    Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

  14. 2026-03-30
    price $74,900 846-char remark
    Show marketing remark (846 chars)

    Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

  15. 2026-03-16
    status Active 846-char remark
    Show marketing remark (846 chars)

    Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

  16. 2026-03-16
    historical 846-char remark
    Show marketing remark (846 chars)

    Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

  17. 2026-03-15
    listed $79,900 Active 846-char remark
    Show marketing remark (846 chars)

    Fantastic opportunity !!Stop paying high lot-lease fees. This charming 2-bedroom, 1-bathroom home in the desirable Tropical Acres 55-plus community offers an exceptional value. There is NO LAND LEASE here, and the HOA fee is a remarkably low 164.50 per month. The home is sold turnkey and fully furnished, making it a perfect move-in ready retreat. It includes a rare 2-car carport for covered parking & extra storage. Residents enjoy a heated community pool and the unique benefit of on-site in parking for an RV or boat. The location is unbeatable, just minutes from the beaches and downtown Jensen Beach & also 10 minutes to charming historic downtown Stuart. Please note: 55-plus community, no pets, and no renting allowed. If you are looking for affordability and financial freedom in the heart of the Treasure Coast, this is it.

ⓘ 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
$640 · $53/mo
Projected year-2 tax
$640 · $53/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 3/10 Moderate FEMA zone X (unshaded) · 7% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$27,438
− Mortgage interest
−$3,915
− Property taxes
−$640
− Insurance
−$350
− Repairs & maintenance
−$2,195
− Management
−$2,195
− HOA
−$1,968
− Depreciation
−$2,033
Taxable income
$14,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,394
After-tax cash flow
$10,926/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Jensen Beach

Score
70/100
State rank
#432
US rank
#7719

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jensen Beach, FL
County
Martin County · 165,223 people
City population
23,462
Metro
Port St. Lucie, FL
Population (ZIP)
23,462
Household income
$70,403
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
946.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 7% Two or more races 6% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 3%
Foreign-born
10% · Canada, Jamaica
Languages at home
90% English-only · Spanish 5% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -319.66%
Current HPI
340.0172
Rent YoY
▲ 1.00%
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

-12.5% since first listed
5 events — show timeline
  • 2026-04-27 Price Changed $69,900 MCRTC
  • 2026-03-30 Price Changed $74,900 MCRTC
  • 2026-03-16 Relisted MCRTC
  • 2026-03-16 Listing Removed MCRTC
  • 2026-03-15 Listed $79,900 MCRTC

Property tax history

-2.2%/yr

Latest (2025): $640 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…