CashFlowRE
Sign in Sign up
285 N High Point Blvd Unit A
C- Composite 54.38
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 +20.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • DSCR +6.4/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

285 N High Point Blvd Unit A · Boynton Beach, FL 33435
2 bd · 2.0 ba · 1,224 sqft · Condo public records · 258 Days on market
Built 1970 $401/mo HOA · 16% of rent ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover easy, vibrant living in this charming 2-bedroom, 2-bath corner villa surrounded by expansive green space, located in the desirable High Point 55+ community. This well-maintained home offers both comfort and peace of mind, featuring a new roof (2023), fresh exterior paint (2024), and updated asphalt driveway and roads (2021). Hurricane impact windows provide added security and energy efficiency. Inside, you’ll find tile flooring throughout the main living areas for a clean, low-maintenance lifestyle, along with ceiling fans in every room to keep things cool year-round. The spacious Florida room has been thoughtfully converted into a bright sunroom—perfect for relaxing, e

Key facts

  • New exterior paint
  • Florida room
  • Sun room

Tags

NEW ROOFNEW EXTERIOR PAINTHURRICANE IMPACT WINDOWSTILE THROUGHOUT LIVING AREAFLORIDA ROOMSUN ROOM

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association amenities include clubhouse, pool, tennis courts, basketball court, billiard room, barbecue/picnic area, laundry, and maintenance of grounds and structure; Association covers cable TV, internet, insurance, laundry, pool(s), roof, sewer, trash, water, and reserves

Exterior

  • Parking: Guest parking; One assigned parking space
  • Security: Security/high-impact doors; Complex fenced
  • Utilities: Cable available
  • Home design: Single-story property; South-facing; Entry at level 1; Has attached property
  • Construction: Block construction; Resale property
  • Exterior features: Patio; Security/high-impact doors; Complex is fenced; Association pool

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: Main level primary bedroom; Florida room
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
  • Interior features: Impact glass windows; First floor entry; Living/dining room; Main-level primary bedroom
  • Laundry & utility: Common area laundry

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 $220k.

Deal economics

  • At list price, monthly cash flow is $282 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.3% in Boynton 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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.
  • Market conditions: Rents rising (+3.6%/yr); 536 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).
  • This rent runs 44% of the median local income ($68k/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 $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 258 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 258 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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. 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?
  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
1.14%
Cap rate
7.83%
Cash-on-cash
5.49%
DSCR
1.24
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.64% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.74×
Total profit
$-15,929
Equity at exit
$32,803
10-year hold
IRR
3.6%
Equity multiple
1.27×
Total profit
$16,562
Equity at exit
$19,022

Cash invested: $61,600 (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 33435

Rents YoY
3.6%
Active inventory
536
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,498 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$45 /mo · $537/yr
Insurance
$92
HOA
$401
Vacancy / Maint / Mgmt
$524
Net cashflow
$282

Break-even live

Break-even rent $2,141
Max offer price $220,000
Occupancy floor 84%

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
$55,000
Closing costs
$6,600
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
255 South Blvd Unit D Boynton Beach, FL 2.0 2.0 1104 $2,100 $1.90 24d 1 0.07mi
255 South Blvd Unit D Boynton Beach, FL 2.0 2.0 1104 $1,975 $1.79 3d 1 0.07mi
200 Main Blvd Unit 2D Boynton Beach, FL 2.0 2.0 1104 $1,200 $1.09 16d 1 0.45mi
226 SW 13th Ave Unit 226 Boynton Beach, FL 3.0 2.0 1284 $3,999 $3.11 24d 1 0.46mi
301 SE 21st Ave Boynton Beach, FL 3.0 2.0 986 $2,650 $2.69 24d 1 0.54mi
405 SE 20th Ave Unit 12E Boynton Beach, FL 2.0 1.0 975 $1,889 $1.94 24d 1 0.57mi
2861 S Seacrest Blvd Boynton Beach, FL 1.0 1.0 710 $1,680 $2.37 2d 3 0.61mi
2309 SE 3rd St Unit 204 Boynton Beach, FL 2.0 2.0 1150 $1,850 $1.61 24d 1 0.63mi
2309 SE 3rd St Unit 204 Boynton Beach, FL 2.0 2.0 1150 $1,850 $1.61 4d 1 0.63mi
100 Newlake Dr Boynton Beach, FL 1.0–3.0 1.0–2.0 1261 $2,502 $1.98 1d 22 0.64mi
405 SE 20th Ave Apt 1C Boynton Beach, FL 2.0 1.0 975 $1,949 $2.00 24d 1 0.65mi
405 SE 20th Ave Unit 6D Boynton Beach, FL 2.0 1.0 975 $1,889 $1.94 7d 1 0.65mi
1575 SW 8th St Boynton Beach, FL 1.0–3.0 1.0–2.0 1104 $2,286 $2.07 2d 25 0.65mi
127 SW 10th Ave Boynton Beach, FL 2.0 1.5 754 $3,500 $4.64 15d 1 0.68mi
515 SE 20th Ave Boynton Beach, FL 2.0 1.0 787 $1,889 $2.40 7d 3 0.71mi
1915 SW 17th Ave Boynton Beach, FL 3.0 2.0 1317 $2,990 $2.27 17d 1 0.72mi
523 SE 20th Ct Unit 5 Boynton Beach, FL 1.0 1.0 755 $1,750 $2.32 24d 1 0.73mi
176 SE 27th Pl Boynton Beach, FL 3.0 2.0 1170 $3,800 $3.25 24d 1 0.74mi
2001 W Woolbright Rd Unit F204 Boynton Beach, FL 2.0 2.0 986 $1,975 $2.00 24d 1 0.74mi
3302 Tuscany Way Boynton Beach, FL 2.0 1.0 933 $2,900 $3.11 24d 1 0.82mi
140 SE 9th Ave Boynton Beach, FL 3.0 2.0 1292 $3,250 $2.52 16d 1 0.82mi
140 SE 9th Ave Unit 140 Boynton Beach, FL 3.0 2.0 1292 $3,250 $2.52 14d 1 0.82mi
140 SE 9th Ave Boynton Beach, FL 3.0 2.0 1292 $3,000 $2.32 7d 1 0.82mi
1351 S Federal Hwy Boynton Beach, FL 1.0–3.0 1.0–2.0 1394 $3,046 $2.18 1d 32 0.83mi
3408 Tuscany Way Boynton Beach, FL 3.0 2.0 1293 $3,500 $2.71 22d 1 0.83mi
113 SE 8th Ave Boynton Beach, FL 3.0 2.0 1002 $3,050 $3.04 22d 1 0.84mi
2120 Tuscany Way Boynton Beach, FL 2.0 2.0 1017 $2,650 $2.61 24d 1 0.85mi
2220 Tuscany Way Unit 2220 Boynton Beach, FL 2.0 2.0 1030 $2,850 $2.77 24d 1 0.85mi
2417 Tuscany Way Unit 2417 Boynton Beach, FL 2.0 2.0 1131 $3,500 $3.09 24d 1 0.85mi
1302 Tuscany Way Boynton Beach, FL 3.0 2.0 1328 $3,800 $2.86 5d 1 0.85mi
1107 Villa Cir #1107 Boynton Beach, FL 3.0 2.0 1233 $2,400 $1.95 5d 1 0.85mi
2412 Tuscany Way Boynton Beach, FL 1.0 1.0 750 $3,000 $4.00 24d 1 0.86mi
2016 S Federal Hwy #206 Boynton Beach, FL 2.0 2.0 963 $2,300 $2.39 24d 1 0.86mi
2016 S Federal Hwy #404 Boynton Beach, FL 2.0 2.0 963 $2,300 $2.39 15d 1 0.86mi
2016 S Federal Hwy #204 Boynton Beach, FL 2.0 2.0 963 $1,995 $2.07 7d 1 0.86mi
1106 Tuscany Way Boynton Beach, FL 2.0 2.0 1137 $2,200 $1.93 24d 1 0.87mi
1106 Tuscany Way Boynton Beach, FL 2.0 2.0 1137 $2,500 $2.20 5d 1 0.87mi
2006 S Federal Hwy #401 Boynton Beach, FL 2.0 2.0 963 $2,400 $2.49 24d 1 0.87mi
615 Villa Cir Boynton Beach, FL 2.0 2.0 1008 $2,500 $2.48 24d 1 0.87mi
2408 Tuscany Way #2408 Boynton Beach, FL 3.0 2.0 1293 $4,900 $3.79 5d 1 0.87mi

HOA detail condo

Monthly dues
$401 · $4,812/yr
Likely covers
security
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 13 events

  1. 2026-06-18
    days on market $220,000 Active 258 DOM
  2. 2026-06-17
    days on market $220,000 Active 257 DOM
  3. 2026-06-16
    days on market $220,000 Active 256 DOM
  4. 2026-06-15
    days on market $220,000 Active 255 DOM
  5. 2026-06-13
    days on market $220,000 Active 253 DOM
  6. 2026-06-09
    days on market $220,000 Active 249 DOM
  7. 2026-06-07
    days on market $220,000 Active 247 DOM
  8. 2026-06-04
    days on market $220,000 Active 244 DOM
  9. 2026-06-03
    days on market $220,000 Active 243 DOM
  10. 2026-06-01
    days on market $220,000 Active 241 DOM
  11. 2026-05-31
    days on market $220,000 Active 240 DOM
  12. 2026-01-23
    price $220,000
  13. 2025-10-03
    listed $245,000 Active

ⓘ 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
$537 · $45/mo
Projected year-2 tax
$1,826 · $152/mo
Expected delta
+$1,289/yr (+$107/mo · 239.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 27 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,971
− Mortgage interest
−$12,323
− Property taxes
−$537
− Insurance
−$1,100
− Repairs & maintenance
−$2,398
− Management
−$2,398
− HOA
−$4,812
− Depreciation
−$6,400
Taxable income
$3
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1
After-tax cash flow
$3,383/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boynton Beach, FL
County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
37,833
Household income
$67,979
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
1623.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 41% Black 40% Hispanic / Latino 15% Two or more races 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Cuban 2% Dominican 1%
Common ancestry
Hispanic 23% Romanian 2% Lithuanian 2%
Foreign-born
30% · Canada, Jamaica
Languages at home
61% English-only · French/Haitian/Cajun 24% Spanish 11% Other Indo-European 2%

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
▼ -345.86%
Current HPI
371.0527
Rent YoY
▲ 3.64%
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

-10.2% since first listed
2 events — show timeline
  • 2026-01-23 Price Changed $220,000 MARMLS
  • 2025-10-03 Listed $245,000 MARMLS

Property tax history

+3.0%/yr

Latest (2025): $537 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…