877 Flanders S · Delray Beach, FL 33484

$75,000

2 bd · 2.0 ba · 1,028 sqft · Condo public records · 5 Days on market

Built 1978 $743/mo HOA · 38% of rent

---

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 +4.3/10.0
• Livability +3.9/5.0
• Rent growth +3.6/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Light, bright, corner Two bedroom, two bath condo on the ground floor facing the garden. Kitchen has refrigerator and range. Stall shower in master bathroom. Tub shower in guest bathroom. Patio has impact windows and washer and dryer. Community offers bus service, golf courses, five outdoor pools, indoor lap pool and resistance pool, shows, ceramic classes, card games, bingo, community events and so much more!

Key facts

• Facing the garden
• Stall shower
• Refrigerator

Tags

• FACING THE GARDEN
• REFRIGERATOR
• RANGE
• STALL SHOWER
• TUB SHOWER
• IMPACT WINDOWS

Property features AI

Finance

• Other: Community contains a large number of units (community count listed as 7200); Senior community
• Financial info: Monthly association fee (listed): $743
• HOA & community: Community association with monthly HOA fee; HOA amenities include: clubhouse, fitness center, pool, spa/hot tub, tennis courts, golf course, basketball court, shuffleboard court, billiard/game rooms, business center, community room, library, workshop area, courtesy bus

Exterior

• Parking: Two assigned parking spaces; Guest parking available
• Security: Gated community with and without guard
• Utilities: Public water; Public sewer; Three-phase electric; Cable available; Water and sewer available
• Home design: Condominium; Multi-level / split layout; Faces north; Resale unit; Two total stories
• Construction: CBS construction; Shingle roof
• Exterior features: Not on waterfront; No waterfront features

Interior

• Kitchen: Electric range; Refrigerator
• Bedrooms: Two main-level bedrooms
• Flooring: Ceramic tile
• Bathrooms: Two full bathrooms (both on main level)
• Heating & cooling: Central heating; Central air; Ceiling fans
• Interior features: No notable built-in interior features listed
• Laundry & utility: Inside laundry; Electric water heater

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $75k.

Deal economics

• At list price, monthly cash flow is $344 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $75k).
• Cap rate 11.8% vs local median 4.4% 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: Orchard View Elementary School (math 48% / reading 47%, grade D, #1,182 of 2,144 statewide, top 55%, 596 students, 76% FRL); Spanish River Community High School (math 64% / reading 74%, grade B, #63 of 667 statewide, top 10%, 2,578 students, 25% FRL) — zoned schools at 50% 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 25d 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 38% of the median local income ($62k/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 $519 of loan paydown is wiped out by about $2k 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 $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
• 9 sale attempts since 11y 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.

Risks & watch-outs

• Watch-outs: HOA is 38% 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 $75,000

Questions for the listing agent

1. Built in 1978 — 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: 2.62% ✓
• Cap rate: 11.80%
• Cash-on-cash: 19.65%
• DSCR: 1.87
• GRM: 3.2

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: 14.7%
• Equity multiple: 1.61×
• Total profit: $12,767
• Equity at exit: $11,183

10-year hold

• IRR: 25.3%
• Equity multiple: 3.47×
• Total profit: $51,957
• Equity at exit: $6,485

Cash invested: $21,000 (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: 3.2×

Monthly cashflow live

• Estimated rent: $1,965 high
• Mortgage (P&I): −$393
• Tax from tax record: −$41 /mo · $487/yr
• Insurance: −$31
• HOA: −$743
• Vacancy / Maint / Mgmt: −$413
• Net cashflow: $344

Break-even live

Break-even rent $1,529

Max offer price $75,000

Occupancy floor 77%

Sensitivity live

Price	-10% $386	-5% $365	+0% $344	+5% $323	+10% $301
Rent	-10% $189	-5% $266	+0% $344	+5% $422	+10% $499
Rate	-1.0pp $382	-0.5pp $363	base $344	+0.5pp $324	+1.0pp $305

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: $18,750
• Closing costs: $2,250
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
205 Flanders Dr Unit 205 Delray Beach, FL	2.0	2.0	883	$1,750	$1.98	25d	1	0.02mi
177 Flanders Dr Unit 177 Delray Beach, FL	2.0	2.0	920	$1,600	$1.74	25d	1	0.03mi
697 Flanders O Delray Beach, FL	1.0	1.5	760	$1,400	$1.84	2d	1	0.03mi
278 Flanders Dr Unit 278 Delray Beach, FL	1.0	1.5	828	$1,290	$1.56	25d	1	0.03mi
457 Flanders Dr Unit 457 Delray Beach, FL	1.0	1.5	760	$2,800	$3.68	25d	1	0.03mi
173 Flanders Dr Unit 173 Delray Beach, FL	2.0	2.0	920	$2,400	$2.61	25d	1	0.03mi
719 Flanders O Delray Beach, FL	2.0	2.0	920	$1,800	$1.96	25d	1	0.10mi
177 Flanders D Delray Beach, FL	2.0	2.0	920	$1,600	$1.74	25d	1	0.12mi
811 Flanders Q Delray Beach, FL	2.0	2.0	920	$1,700	$1.85	14d	1	0.14mi
811 Flanders Q Delray Beach, FL	2.0	2.0	920	$1,700	$1.85	4d	1	0.14mi
166 Piedmont Way Delray Beach, FL	2.0	2.0	910	$1,600	$1.76	25d	1	0.18mi
137 Piedmont Way Unit 137 Delray Beach, FL	2.0	2.0	1040	$2,300	$2.21	11d	1	0.19mi
960 Flanders T Delray Beach, FL	1.0	1.5	760	$1,500	$1.97	25d	1	0.19mi
523 Piedmont E Unit 523 Delray Beach, FL	2.0	2.0	1044	$1,750	$1.68	25d	1	0.20mi
344 Piedmont Trl Delray Beach, FL	2.0	2.0	910	$1,600	$1.76	25d	1	0.22mi
514 Piedmont K Unit k Delray Beach, FL	1.0	1.5	792	$1,690	$2.13	3d	1	0.23mi
514 Piedmont K Unit k Delray Beach, FL	1.0	1.5	792	$1,650	$2.08	0d	1	0.23mi
127 Flanders C Delray Beach, FL	1.0	1.5	760	$1,550	$2.04	25d	1	0.23mi
176 Piedmont D Delray Beach, FL	2.0	2.0	910	$1,600	$1.76	25d	1	0.24mi
341 Piedmont H Unit H Delray Beach, FL	2.0	2.0	907	$1,650	$1.82	14d	1	0.24mi
499 Piedmont K Delray Beach, FL	2.0	2.0	907	$2,800	$3.09	25d	1	0.24mi
224 Piedmont F #224 Delray Beach, FL	1.0	1.5	760	$1,200	$1.58	25d	1	0.24mi
322 Piedmont G Delray Beach, FL	2.0	2.0	910	$1,800	$1.98	8d	1	0.25mi
322 Piedmont G Delray Beach, FL	2.0	2.0	910	$2,000	$2.20	14d	1	0.25mi
492 Piedmont Ct Delray Beach, FL	2.0	2.0	1040	$2,200	$2.12	25d	1	0.27mi
370 Piedmont Trl Unit 370 Delray Beach, FL	1.0	2.0	760	$1,700	$2.24	25d	1	0.29mi
370 Piedmont H Delray Beach, FL	1.0	1.5	760	$1,600	$2.11	25d	1	0.29mi
450 Piedmont J Delray Beach, FL	2.0	2.0	910	$2,000	$2.20	0d	1	0.29mi
368 Piedmont H Unit H Delray Beach, FL	2.0	2.0	910	$1,850	$2.03	25d	1	0.30mi
18 Piedmont a Delray Beach, FL	2.0	2.0	910	$1,950	$2.14	0d	1	0.32mi
23 Flanders a Delray Beach, FL	1.0	1.5	760	$1,500	$1.97	25d	1	0.34mi
7 Piedmont a Delray Beach, FL	2.0	2.0	910	$2,200	$2.42	3d	1	0.34mi
29 Flanders a Delray Beach, FL	2.0	2.0	760	$1,900	$2.50	25d	1	0.34mi
98 Capri C Delray Beach, FL	1.0	1.5	795	$1,695	$2.13	25d	1	0.36mi
556 Capri L Unit L Delray Beach, FL	2.0	2.0	910	$1,575	$1.73	25d	1	0.36mi
99 Saxony C Delray Beach, FL	1.0	1.5	720	$2,500	$3.47	25d	1	0.38mi
207 Capri E #207 Delray Beach, FL	2.0	2.0	910	$1,700	$1.87	8d	1	0.38mi
794 Normandy Q Delray Beach, FL	2.0	2.0	907	$1,800	$1.98	17d	1	0.38mi
52 Saxony Cir Unit 52 Delray Beach, FL	2.0	2.0	1027	$3,200	$3.12	25d	1	0.38mi
560 Capri Ln Delray Beach, FL	1.0	1.5	760	$1,500	$1.97	25d	1	0.38mi

HOA detail condo

• Monthly dues: $743 · $8,916/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 34 events

1. 2026-05-21
   listed $75,000 Active
2. 2026-05-21
   historical
3. 2026-04-20
   price $75,000
4. 2026-04-12
   price $84,000
5. 2026-04-09
   listed $86,000 Active
6. 2026-04-07
   historical
7. 2026-03-04
   price $94,000
8. 2026-01-21
   price $99,000
9. 2026-01-01
   listed $105,900 Active
10. 2025-12-02
    historical
11. 2025-11-01
    price $106,000
12. 2025-10-20
    price $112,400
13. 2025-08-27
    price $114,300
14. 2025-08-07
    price $119,000
15. 2025-08-02
    status Active
16. 2025-08-02
    historical
17. 2025-07-18
    price $125,000
18. 2025-06-25
    price $129,000
19. 2025-05-14
    price $138,000
20. 2025-04-08
    price $140,000
21. 2025-03-17
    price $150,000
22. 2025-02-22
    price $152,000
23. 2025-01-26
    listed $158,300 Active
24. 2017-01-05
    soldstatus $100,000
25. 2015-10-01
    soldstatus $40,000
26. 2015-09-29
    soldstatus $40,000 Closed
27. 2015-09-12
    status Pending
28. 2015-08-19
    status Contingent
29. 2015-08-17
    historical
30. 2015-08-07
    status Active
31. 2015-08-01
    status Pending
32. 2015-04-13
    status Active
33. 2015-04-11
    status Pending
34. 2015-03-20
    listed $49,900 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: $487 · $41/mo
• Projected year-2 tax: $622 · $52/mo
• Expected delta: +$135/yr (+$11/mo · 27.8%)

ⓘ 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 9/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $23,576
• − Mortgage interest: −$4,201
• − Property taxes: −$487
• − Insurance: −$375
• − Repairs & maintenance: −$1,886
• − Management: −$1,886
• − HOA: −$8,916
• − Depreciation: −$2,182
• Taxable income: $3,642
• Est. tax owed @ 24.0%: −$874
• After-tax cash flow: $3,253/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

+50.3% since first listed

34 events — show timeline

• 2026-05-21 Listing Removed — Beaches MLS
• 2026-05-21 Listed $75,000 Beaches MLS
• 2026-04-20 Price Changed $75,000 Beaches MLS
• 2026-04-12 Price Changed $84,000 Beaches MLS
• 2026-04-09 Listed $86,000 Beaches MLS
• 2026-04-07 Listing Removed — Beaches MLS
• 2026-03-04 Price Changed $94,000 Beaches MLS
• 2026-01-21 Price Changed $99,000 Beaches MLS
• 2026-01-01 Listed $105,900 Beaches MLS
• 2025-12-02 Listing Removed — Beaches MLS
• 2025-11-01 Price Changed $106,000 Beaches MLS
• 2025-10-20 Price Changed $112,400 Beaches MLS
• 2025-08-27 Price Changed $114,300 Beaches MLS
• 2025-08-07 Price Changed $119,000 Beaches MLS
• 2025-08-02 Relisted — Beaches MLS
• 2025-08-02 Listing Removed — Beaches MLS
• 2025-07-18 Price Changed $125,000 Beaches MLS
• 2025-06-25 Price Changed $129,000 Beaches MLS
• 2025-05-14 Price Changed $138,000 Beaches MLS
• 2025-04-08 Price Changed $140,000 Beaches MLS
• 2025-03-17 Price Changed $150,000 Beaches MLS
• 2025-02-22 Price Changed $152,000 Beaches MLS
• 2025-01-26 Listed $158,300 Beaches MLS
• 2017-01-05 Sold (Public Records) $100,000 Public Records
• 2015-10-01 Sold (Public Records) $40,000 Public Records
• 2015-09-29 Sold (MLS) $40,000 Beaches MLS
• 2015-09-12 Pending — Beaches MLS
• 2015-08-19 Relisted — Beaches MLS
• 2015-08-17 Listing Removed — Beaches MLS
• 2015-08-07 Relisted — Beaches MLS
• 2015-08-01 Pending — Beaches MLS
• 2015-04-13 Relisted — Beaches MLS
• 2015-04-11 Pending — Beaches MLS
• 2015-03-20 Listed $49,900 Beaches MLS

Property tax history

+6.1%/yr

Latest (2025): $487 · +6.3% YoY. Source: county tax records.