15925 Indianwood Cir SW · Indiantown, FL 34956

$48,000

2 bd · 2.0 ba · 1,232 sqft · Condo · 212 Days on market

Built 1983 $39/sqft · 140% above area $1150/mo HOA · 49% of rent ↓ 3% 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 +15.0/30.0
• Appreciation +8.3/10.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Schools +4.5/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Adorable refurbished and updated home has it all. Custom built white shaker cabinets & large island with new bar stools, solid surfaced counter tops in kitchen with glass subway tile back splash. All new GE upgraded stainless steel appliances with original warranty. Guest bathroom remodeled with large porcelain tiles, new tub, brush nickel fixtures. white shaker cabinets, solid surface counter tops & and led mirrors. Master bath room remodeled with large format porcelain tile, real onyx stone floor & niche brushed nickel fixtures, white shaker cabinets, solid surface counter tops & led mirror medicine cabinet, premium glass shower doors & waterproof flooring, Home has new laminate flooring and new carpet in bedrooms. three walk in closets with custom built shelves & chrome finished rods. Interior completely painted , new brush nickel hardware on all doors, Lovely large screen room freshly painted floor and patio set. Over size storage she with Samsung washer & dryer .

Key facts

• Large island
• 5,009 sq ft lot
• 2 parking spots

Tags

• CUSTOM BUILT CABINETS
• LARGE ISLAND
• SOLID SURFACED COUNTER TOPS
• GLASS SUBWAY TILE BACK SPLASH
• REMODELED GUEST BATHROOM
• LARGE PORCELAIN TILES

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $48k.

Deal economics

• At list price, monthly cash flow is $346 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $48k).
• Recommended offer: $42k (12.0% below list) — sets the bar for market timing.
• Cap rate 14.9% vs local median 10.9% in Indiantown — 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 59/100 on livability (#829 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
• 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: 135 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).

Forward outlook

• In year one you build about $4k of equity ($332 loan paydown + $3k appreciation (6.7% local appreciation)).
• Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (6.7% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 212 days — a 12% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 2y ago; this cycle's ask has dropped $17k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $9k; list at $48k implies a 433% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: HOA is 49% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $42,240 (12.0% below list)

Questions for the listing agent

1. It's been on market 212 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 4.86% ✓
• Cap rate: 14.94%
• Cash-on-cash: 30.88%
• DSCR: 2.37
• GRM: 1.7

CMA / ARV

• ARV (median comp): $20,000
• List price: $48,000
• Delta: 140.00%
• Verdict: OVERPRICED
• Comps: 18 within 1.0 mi

Projected returns pro-forma

6.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 43.2%
• Equity multiple: 3.87×
• Total profit: $38,516
• Equity at exit: $32,172

10-year hold

• IRR: 40.2%
• Equity multiple: 8.23×
• Total profit: $97,117
• Equity at exit: $60,150

Cash invested: $13,440 (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 34956

• Home prices YoY: 1.2%
• Active inventory: 135
• Price-to-rent: 1.7×

Monthly cashflow live

• Estimated rent: $2,331 medium
• Mortgage (P&I): −$252
• Tax from tax record: −$74 /mo · $884/yr
• Insurance: −$20
• HOA: −$1,150
• Vacancy / Maint / Mgmt: −$489
• Net cashflow: $346

Break-even live

Break-even rent $1,893

Max offer price $48,000

Occupancy floor 80%

Sensitivity live

Price	-10% $373	-5% $359	+0% $346	+5% $332	+10% $319
Rent	-10% $162	-5% $254	+0% $346	+5% $438	+10% $530
Rate	-1.0pp $370	-0.5pp $358	base $346	+0.5pp $333	+1.0pp $321

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: $12,000
• Closing costs: $1,440
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15817 SW Winter Rd Indiantown, FL	3.0	2.5	1428	$2,300	$1.61	14d	1	0.48mi
15760 SW Hammock Way Indiantown, FL	3.0–4.0	2.0–3.5	1918	$2,420	$1.26	2d	41	1.03mi

HOA detail condo

• Monthly dues: $1,150 · $13,800/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 25 events

1. 2026-06-18
   days on market $48,000 Active 212 DOM
2. 2026-06-17
   days on market $48,000 Active 211 DOM
3. 2026-06-16
   days on market $48,000 Active 210 DOM
4. 2026-06-15
   days on market $48,000 Active 209 DOM
5. 2026-06-14
   days on market $48,000 Active 207 DOM
6. 2026-06-13
   days on market $48,000 Active 206 DOM
7. 2026-06-10
   days on market $48,000 Active 204 DOM
8. 2026-06-09
   days on market $48,000 Active 203 DOM
9. 2026-06-08
   days on market $48,000 Active 202 DOM
10. 2026-06-07
    days on market $48,000 Active 201 DOM
11. 2026-06-03
    days on market $48,000 Active 197 DOM
12. 2026-06-02
    days on market $48,000 Active 196 DOM
13. 2026-06-01
    days on market $48,000 Active 195 DOM
14. 2026-05-31
    days on market $48,000 Active 194 DOM
15. 2026-05-31
    days on market $48,000 Active 193 DOM
16. 2026-05-01
    price $48,000 1026-char remark

    Show marketing remark (1026 chars)

    Adorable refurbished and updated home has it all. Custom built white shaker cabinets & large island with new bar stools, solid surfaced counter tops in kitchen with glass subway tile back splash. All new GE upgraded stainless steel appliances with original warranty. Guest bathroom remodeled with large porcelain tiles, new tub, brush nickel fixtures. white shaker cabinets, solid surface counter tops & and led mirrors. Master bath room remodeled with large format porcelain tile, real onyx stone floor & niche brushed nickel fixtures, white shaker cabinets, solid surface counter tops & led mirror medicine cabinet, premium glass shower doors & waterproof flooring, Home has new laminate flooring and new carpet in bedrooms. three walk in closets with custom built shelves & chrome finished rods. Interior completely painted , new brush nickel hardware on all doors, Lovely large screen room freshly painted floor and patio set. Over size storage she with Samsung washer & dryer .

17. 2025-11-18
    listed $65,000 Active 1026-char remark

    Show marketing remark (1026 chars)

    Adorable refurbished and updated home has it all. Custom built white shaker cabinets & large island with new bar stools, solid surfaced counter tops in kitchen with glass subway tile back splash. All new GE upgraded stainless steel appliances with original warranty. Guest bathroom remodeled with large porcelain tiles, new tub, brush nickel fixtures. white shaker cabinets, solid surface counter tops & and led mirrors. Master bath room remodeled with large format porcelain tile, real onyx stone floor & niche brushed nickel fixtures, white shaker cabinets, solid surface counter tops & led mirror medicine cabinet, premium glass shower doors & waterproof flooring, Home has new laminate flooring and new carpet in bedrooms. three walk in closets with custom built shelves & chrome finished rods. Interior completely painted , new brush nickel hardware on all doors, Lovely large screen room freshly painted floor and patio set. Over size storage she with Samsung washer & dryer .

18. 2025-08-13
    soldstatus $9,000 Closed 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

19. 2025-07-30
    status Pending 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

20. 2025-07-17
    price $20,000 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

21. 2025-02-17
    price $39,500 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

22. 2025-02-03
    price $44,500 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

23. 2024-09-29
    listed $49,500 Active 286-char remark

    Show marketing remark (286 chars)

    This precious home features pleasant Large front lanai. Remodeled kitchen, open dinning area to living room that Flows to porch. Vinyl laminate flooring. This home comes furnished except for personal items. Golf Cart is not included with sale of home. Seller WILL OFFERS. READY TO SELL

24. 2024-09-27
    listed $49,500 Active
25. 2024-09-27
    historical

ⓘ 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: $884 · $74/mo
• Projected year-2 tax: $884 · $74/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 5/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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

Taxation est. · year 1

• Rental income: $27,969
• − Mortgage interest: −$2,689
• − Property taxes: −$884
• − Insurance: −$240
• − Repairs & maintenance: −$2,238
• − Management: −$2,238
• − HOA: −$13,800
• − Depreciation: −$1,396
• Taxable income: $4,484
• Est. tax owed @ 24.0%: −$1,076
• After-tax cash flow: $3,074/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 — Indiantown

• Score: 59/100
• State rank: #829
• US rank: #20298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Indiantown, FL
• Population (ZIP): 9,639

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: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Hispanic / Latino 49% Black 24% White 24% Two or more races 16% Native American 5% Asian 1%
• Hispanic origin (detail): Mexican 21% Puerto Rican 4% Cuban 1%
• Common ancestry: Lithuanian 1% Italian 1% Slovak 1%
• Foreign-born: 22% · Canada
• Languages at home: 55% English-only · Spanish 42%

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: ▲ 6.65%
• Current HPI: 561.896
• Rent YoY: —
• Metro: —
• 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

-3.0% since first listed

10 events — show timeline

• 2026-05-01 Price Changed $48,000 MCRTC
• 2025-11-18 Listed $65,000 MCRTC
• 2025-08-13 Sold (MLS) $9,000 MCRTC
• 2025-07-30 Pending — MCRTC
• 2025-07-17 Price Changed $20,000 MCRTC
• 2025-02-17 Price Changed $39,500 MCRTC
• 2025-02-03 Price Changed $44,500 MCRTC
• 2024-09-29 Listed $49,500 MCRTC
• 2024-09-27 Listing Removed — MCRTC
• 2024-09-27 Listed $49,500 MCRTC

Property tax history

+4.1%/yr

Latest (2024): $884 · -1.9% YoY. Source: county tax records.