CashFlowRE
Sign in Sign up
6572 Chasewood Dr Unit F
D- Composite 39.53
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 +10.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • DSCR +3.0/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

6572 Chasewood Dr Unit F · Jupiter, FL 33458
2 bd · 2.0 ba · 1,025 sqft · Condo public records · 105 Days on market
Built 1985 $470/mo HOA · 17% of rent

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

Listing remarks MLS

Location, location affordable Chasewood North larger size with 1025 square feet under air 2 bedroom, 2 full bath, 2nd floor condo that is located in the north west side of Chasewood in a quiet area of community. Carpeted through-out to comply with condo rules and tile in kitchen and bathrooms. Spacious kitchen has a one year old refrigerator, newer range, decorator lighting, ample room in cabinets for all your cooking utensils. Has a covered screened balcony for your sitting pleasure. Walking steps to the community pool and tennis courts. Close to all the shopping you desire at Chasewood shopping center that has a Publix grocery store, restaurants, specialty shops, banks and Walmart is across the street from shopping center. I-95 & Florida Turnpike are just minutes away Location is perfect

Key facts

  • Storage closet
  • Florida room
  • Updated bathrooms

Tags

SMART SPLIT BEDROOM FLOOR PLANUPDATED BATHROOMSGRANITE COUNTERTOPSWALK IN CLOSETSTORAGE CLOSETFLORIDA ROOM

Property features AI

Finance

  • Financial info: Pets allowed with breed restrictions
  • HOA & community: Monthly HOA fee; HOA fee: $470 per month; Association has no listed amenities

Exterior

  • Utilities: Cable available
  • Home design: Condominium; Resale; North-facing; 2 stories
  • Construction: CBS construction
  • Exterior features: Not waterfront

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: High ceilings; Vaulted ceiling
  • Laundry & utility: Unfurnished

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 $265k.

Deal economics

  • At list price, monthly cash flow is $-135 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (9.0% below list).
  • Meets the 1% rule at list price ($3k rent vs $265k).
  • Recommended offer: $241k (9.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 2.7% in Jupiter — 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 (#415 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living 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: Jerry Thomas Elementary School (math 60% / reading 67%, grade B, #564 of 2,144 statewide, top 27%, 718 students, 41% FRL); Independence Middle School (math 71% / reading 67%, grade A, #68 of 571 statewide, top 12%, 1,166 students, 25% FRL); Jupiter High School (math 56% / reading 64%, grade C+, #106 of 667 statewide, top 16%, 3,087 students, 28% FRL) — zoned schools average 31% FRL vs 52% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 64% at this address vs 50% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Palm Beach average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.9%/yr); 325 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 105 days — a 9% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $136k; list at $265k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $241,091 (9.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  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
1.03%
Cap rate
5.68%
Cash-on-cash
-2.19%
DSCR
0.90
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.86% rent growth · sell at horizon

5-year hold
IRR
-21.4%
Equity multiple
0.27×
Total profit
$-54,326
Equity at exit
$39,512
10-year hold
IRR
-18.4%
Equity multiple
0.06×
Total profit
$-69,476
Equity at exit
$22,912

Cash invested: $74,200 (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 33458

Rents YoY
1.9%
Active inventory
325
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,718 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$313 /mo · $3,752/yr
Insurance
$110
HOA
$470
Vacancy / Maint / Mgmt
$571
Net cashflow
$-135

Break-even live

Break-even rent $2,890
Max offer price $241,091
Occupancy floor 100%

Sensitivity live

Price -10% $15 -5% $-60 +0% $-135 +5% $-210 +10% $-285
Rent -10% $-350 -5% $-243 +0% $-135 +5% $-28 +10% $79
Rate -1.0pp $-2 -0.5pp $-68 base $-135 +0.5pp $-204 +1.0pp $-274

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
$66,250
Closing costs
$7,950
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
6531 Chasewood Dr Unit H Jupiter, FL 2.0 2.0 1007 $2,350 $2.33 7d 1 0.12mi
6540 Chasewood Dr Unit F Jupiter, FL 2.0 2.0 1007 $2,950 $2.93 26d 1 0.13mi
6327 Chasewood Dr Jupiter, FL 2.0 2.0 980 $2,575 $2.63 1d 2 0.19mi
6489 Chasewood Dr Unit D Jupiter, FL 2.0 2.0 980 $2,250 $2.30 4d 1 0.26mi
6485 Chasewood Dr Unit G Jupiter, FL 2.0 2.0 980 $2,500 $2.55 26d 1 0.26mi
6341 Chasewood Dr Unit C Jupiter, FL 2.0 2.0 980 $2,300 $2.35 26d 1 0.28mi
6299 Chasewood Dr Unit D Jupiter, FL 2.0 2.0 980 $2,400 $2.45 6d 1 0.30mi
6285 Chasewood Dr Unit F Jupiter, FL 2.0 2.0 860 $2,225 $2.59 4d 1 0.31mi
6328 Chasewood Dr Unit C Jupiter, FL 2.0 2.0 860 $2,400 $2.79 16d 1 0.34mi
6314 Chasewood Dr Unit A Jupiter, FL 2.0 2.0 860 $1,900 $2.21 23d 1 0.34mi
6375 Riverwalk Ln #4 Jupiter, FL 2.0 2.5 1176 $2,450 $2.08 26d 1 0.36mi
6391 Riverwalk Ln #7 Jupiter, FL 3.0 2.5 1254 $3,200 $2.55 7d 1 0.36mi
6391 Riverwalk Ln Jupiter, FL 3.0 2.5 1254 $3,200 $2.55 19d 1 0.36mi
250 Timberwalk Trl Jupiter, FL 2.0 2.5 1400 $2,800 $2.00 26d 1 0.46mi
6262 Riverwalk Ln #3 Jupiter, FL 2.0 2.5 1176 $2,500 $2.13 26d 1 0.49mi
301 Lakewood Dr Unit 8A Jupiter, FL 2.0 2.5 1284 $2,500 $1.95 10d 1 0.51mi
703 Stonewood Ct Unit 16C Jupiter, FL 3.0 2.0 1314 $3,300 $2.51 10d 1 0.53mi
125 Lakeside Cir Jupiter, FL 3.0 2.0 1375 $3,775 $2.75 26d 1 0.60mi
6674 4th St Jupiter, FL 3.0 2.0 1064 $3,550 $3.34 26d 1 0.63mi
6175 Riverwalk Ln Jupiter, FL 3.0 2.5 1320 $2,845 $2.16 26d 1 0.65mi
178 Pinewood Ct Jupiter, FL 2.0 2.0 1049 $2,200 $2.10 26d 1 0.67mi
113 Pinewood Ct Jupiter, FL 2.0 2.0 1049 $2,400 $2.29 7d 1 0.73mi
145 Rosewood Cir Jupiter, FL 3.0 2.0 1250 $3,500 $2.80 26d 1 0.77mi
154 Banyan Cir Jupiter, FL 3.0 2.0 1003 $1,950 $1.94 23d 1 0.79mi
113 Sherwood Cir Unit 25B Jupiter, FL 2.0 2.5 1284 $2,385 $1.86 17d 1 0.85mi
139 Deerfield Ct Jupiter, FL 2.0 2.0 1049 $2,600 $2.48 24d 1 0.85mi
144 Deerfield Ct Jupiter, FL 2.0 2.0 1049 $2,500 $2.38 1d 1 0.86mi
18162 Jupiter Landings Dr Jupiter, FL 3.0 2.0 1438 $3,800 $2.64 5d 1 0.88mi
1329 Chippewa St Jupiter, FL 2.0 2.0 1038 $3,100 $2.99 26d 1 0.90mi
110 N Delaware Blvd Unit 15D Jupiter, FL 2.0 2.5 1320 $2,560 $1.94 1d 1 0.92mi
110 N Delaware Blvd Unit 10C Jupiter, FL 2.0 2.5 1320 $2,800 $2.12 26d 1 0.92mi
404 S Caloosahatchee Ave Jupiter, FL 3.0 2.0 1115 $3,200 $2.87 26d 1 0.97mi
125 Doe Trl Jupiter, FL 3.0 1.0 891 $3,000 $3.37 23d 1 0.99mi
125 Doe Trl Jupiter, FL 3.0 1.0 891 $3,200 $3.59 26d 1 0.99mi
808 Iroquois St Jupiter, FL 3.0 1.0 1028 $3,290 $3.20 3d 1 1.00mi
808 Iroquois St Jupiter, FL 3.0 1.0 1028 $3,290 $3.20 17d 1 1.00mi
140 Moccasin Trl S Jupiter, FL 2.0 2.0 1188 $2,700 $2.27 23d 1 1.04mi
7107 181st St N Jupiter, FL 3.0 2.0 1492 $3,950 $2.65 26d 1 1.09mi
1001 Pinecrest Cir Unit C Jupiter, FL 2.0 2.0 1178 $4,000 $3.40 4d 1 1.19mi
713 Suwanee Ave Jupiter, FL 3.0 1.5 962 $3,500 $3.64 13d 1 1.22mi

HOA detail condo

Monthly dues
$470 · $5,640/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-04
    status $265,000 Pending 105 DOM
  2. 2026-06-03
    days on market $265,000 Active 105 DOM
  3. 2026-06-01
    days on market $265,000 Active 103 DOM
  4. 2026-05-31
    days on market $265,000 Active 102 DOM
  5. 2026-04-22
    status Active
  6. 2026-04-14
    status Pending
  7. 2026-03-31
    price $265,000
  8. 2026-02-10
    listed $275,000 Active
  9. 2023-11-02
    historical
  10. 2023-09-18
    price $330,000
  11. 2023-09-08
    listed $340,000 Active
  12. 2017-02-07
    soldstatus $135,500
  13. 2017-01-31
    soldstatus $135,500 Closed 806-char remark
    Show marketing remark (806 chars)

    Location, location affordable Chasewood North larger size with 1025 square feet under air 2 bedroom, 2 full bath, 2nd floor condo that is located in the north west side of Chasewood in a quiet area of community. Carpeted through-out to comply with condo rules and tile in kitchen and bathrooms. Spacious kitchen has a one year old refrigerator, newer range, decorator lighting, ample room in cabinets for all your cooking utensils. Has a covered screened balcony for your sitting pleasure. Walking steps to the community pool and tennis courts. Close to all the shopping you desire at Chasewood shopping center that has a Publix grocery store, restaurants, specialty shops, banks and Walmart is across the street from shopping center. I-95 & Florida Turnpike are just minutes away Location is perfect

  14. 2017-01-17
    status Pending 806-char remark
    Show marketing remark (806 chars)

    Location, location affordable Chasewood North larger size with 1025 square feet under air 2 bedroom, 2 full bath, 2nd floor condo that is located in the north west side of Chasewood in a quiet area of community. Carpeted through-out to comply with condo rules and tile in kitchen and bathrooms. Spacious kitchen has a one year old refrigerator, newer range, decorator lighting, ample room in cabinets for all your cooking utensils. Has a covered screened balcony for your sitting pleasure. Walking steps to the community pool and tennis courts. Close to all the shopping you desire at Chasewood shopping center that has a Publix grocery store, restaurants, specialty shops, banks and Walmart is across the street from shopping center. I-95 & Florida Turnpike are just minutes away Location is perfect

  15. 2017-01-04
    historical Contingent 806-char remark
    Show marketing remark (806 chars)

    Location, location affordable Chasewood North larger size with 1025 square feet under air 2 bedroom, 2 full bath, 2nd floor condo that is located in the north west side of Chasewood in a quiet area of community. Carpeted through-out to comply with condo rules and tile in kitchen and bathrooms. Spacious kitchen has a one year old refrigerator, newer range, decorator lighting, ample room in cabinets for all your cooking utensils. Has a covered screened balcony for your sitting pleasure. Walking steps to the community pool and tennis courts. Close to all the shopping you desire at Chasewood shopping center that has a Publix grocery store, restaurants, specialty shops, banks and Walmart is across the street from shopping center. I-95 & Florida Turnpike are just minutes away Location is perfect

  16. 2016-12-05
    listed $147,000 Active 806-char remark
    Show marketing remark (806 chars)

    Location, location affordable Chasewood North larger size with 1025 square feet under air 2 bedroom, 2 full bath, 2nd floor condo that is located in the north west side of Chasewood in a quiet area of community. Carpeted through-out to comply with condo rules and tile in kitchen and bathrooms. Spacious kitchen has a one year old refrigerator, newer range, decorator lighting, ample room in cabinets for all your cooking utensils. Has a covered screened balcony for your sitting pleasure. Walking steps to the community pool and tennis courts. Close to all the shopping you desire at Chasewood shopping center that has a Publix grocery store, restaurants, specialty shops, banks and Walmart is across the street from shopping center. I-95 & Florida Turnpike are just minutes away Location is perfect

  17. 2003-12-23
    soldstatus $112,500
  18. 1988-06-03
    soldstatus $56,000

ⓘ 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
$3,752 · $313/mo
Projected year-2 tax
$3,752 · $313/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 2/10 Low
  • 🌡 Heat 10/10 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 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
$32,619
− Mortgage interest
−$14,844
− Property taxes
−$3,752
− Insurance
−$1,325
− Repairs & maintenance
−$2,610
− Management
−$2,610
− HOA
−$5,640
− Depreciation
−$7,709
Taxable loss
−$5,870
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,409
After-tax cash flow
$-215/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 — Jupiter

Score
70/100
State rank
#415
US rank
#7386

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jupiter, FL
County
Palm Beach County · 1,438,312 people
City population
68,420
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
55,512
Household income
$109,729
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
1458.0

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 (70%)
Race & ethnicity
White 70% Hispanic / Latino 21% Two or more races 14% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 3% Cuban 2%
Common ancestry
Romanian 3% Lithuanian 2% Iranian 2%
Foreign-born
17% · Canada, Jamaica, China
Languages at home
78% English-only · Spanish 16% Other Indo-European 3% German/W. Germanic 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
▼ -277.55%
Current HPI
376.5
Rent YoY
▲ 1.86%
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

+373.2% since first listed
14 events — show timeline
  • 2026-04-22 Relisted Beaches MLS
  • 2026-04-14 Pending Beaches MLS
  • 2026-03-31 Price Changed $265,000 Beaches MLS
  • 2026-02-10 Listed $275,000 Beaches MLS
  • 2023-11-02 Listing Removed Beaches MLS
  • 2023-09-18 Price Changed $330,000 Beaches MLS
  • 2023-09-08 Listed $340,000 Beaches MLS
  • 2017-02-07 Sold (Public Records) $135,500 Public Records
  • 2017-01-31 Sold (MLS) $135,500 Beaches MLS
  • 2017-01-17 Pending Beaches MLS
  • 2017-01-04 Contingent Beaches MLS
  • 2016-12-05 Listed $147,000 Beaches MLS
  • 2003-12-23 Sold (Public Records) $112,500 Public Records
  • 1988-06-03 Sold (Public Records) $56,000 Public Records

Property tax history

+12.2%/yr

Latest (2025): $3,752 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…