CashFlowRE
Sign in Sign up
8420 SE Eagle Ave
F Composite 33.15
Why this score? — see what drove the F 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 +11.8/30.0
  • Schools +4.5/10.0
  • DSCR +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.6/15.0
  • Appreciation +0.0/10.0

$235,000

8420 SE Eagle Ave · Hobe Sound, FL 33455
1 bd · 2.0 ba · 720 sqft · Manufactured public records · 120 Days on market
Built 1969 5,000 sqft lot $326/sqft · 92% above area Est $208k · 13% over

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

Listing remarks MLS

Hobe Sound Coastal Living - No HOA, You own the land! Renovated & 5 Minutes to the Beach! Step into easy living with this updated 3-bedroom, 2-bathroom home boasting over 1,200 sq ft of open living space. You own the land - no mandatory HOA! A small, voluntary HOA fee of $350 per year gives you access to the clubhouse and community pool. Just 5 minutes to the ocean and minutes from US-1, I-95, white sandy beaches, public golf, tennis & pickleball, shopping and dining. Whether you're looking for a year-round retreat, rental investment property or a seasonal escape, this home delivers the best of Florida living!

Key facts

  • Renovated
  • Community pool
  • No hoa

Tags

NO HOAYOU OWN THE LANDRENOVATED5 MINUTES TO THE BEACHACCESS TO THE CLUBHOUSECOMMUNITY 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 1-bed/2.0-bath manufactured listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-65 ($-785/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (4.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (21.3% below list).
  • Recommended offer: $185k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.5% in Hobe Sound — 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 69/100 on livability (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, 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: Rents rising (+1.8%/yr); 279 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 32% 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $74k; list at $235k implies a 218% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,005 (21.3% 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 120 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.79%
Cap rate
5.96%
Cash-on-cash
-1.19%
DSCR
0.95
GRM
10.6

CMA / ARV

ARV (median comp)
$207,847
List price
$235,000
Delta
13.06%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8008 SE Swan Ave 0.40mi 2/2.0 (+1) 720 (0%) 2mo $145,000 $201 75
7000 SE Ridgeway Ter SE 0.23mi 2/1.5 (+1) 672 (-7%) 2mo $121,000 $180 69
8130 SE Eagle Ave 0.27mi 2/2.0 (+1) 672 (-7%) 3mo $110,000 $164 69
8121 SE Skylark Ave 0.26mi 2/1.5 (+1) 672 (-7%) 2mo $165,000 $246 68
7126 SE Redbird Cir 0.14mi 2/2.0 (+1) 770 (+7%) 12mo $130,000 $169 67
8353 SE Sandy Ln 0.17mi 2/1.0 (+1) 732 (+2%) 18mo $150,000 $205 65
7180 SE Ridgeway Ter 0.08mi 2/2.0 (+1) 780 (+8%) 17mo $160,000 $205 63
8126 SE Wren Ave 0.25mi 2/2.0 (+1) 740 (+3%) 23mo $190,000 $257 60
7836 SE Wren Ave 0.50mi 2/2.0 (+1) 672 (-7%) 8mo $185,000 $275 54
7816 SE Wren Ave 0.53mi 2/1.0 (+1) 672 (-7%) 12mo $175,000 $260 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.8% rent growth · sell at horizon

5-year hold
IRR
-19.6%
Equity multiple
0.32×
Total profit
$-44,484
Equity at exit
$35,039
10-year hold
IRR
-14.9%
Equity multiple
0.19×
Total profit
$-53,070
Equity at exit
$20,319

Cash invested: $65,800 (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 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$197 /mo · $2,360/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$-65

Break-even live

Break-even rent $1,933
Max offer price $223,448
Occupancy floor 99%

Sensitivity live

Price -10% $68 -5% $1 +0% $-65 +5% $-132 +10% $-198
Rent -10% $-212 -5% $-138 +0% $-65 +5% $8 +10% $81
Rate -1.0pp $53 -0.5pp $-6 base $-65 +0.5pp $-126 +1.0pp $-188

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
$58,750
Closing costs
$7,050
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7109 SE Ridgeway Ter Hobe Sound, FL 2.0 1.0 624 $1,600 $2.56 22d 1 0.17mi
8160 SE Eagle Ave Hobe Sound, FL 2.0 1.0 672 $1,600 $2.38 24d 1 0.23mi
7959 SE Woodview Ter Hobe Sound, FL 1.0 1.0 700 $1,675 $2.39 24d 4 0.90mi
7920 SE Woodview Ter Unit 792007 Hobe Sound, FL 1.0 1.0 700 $1,675 $2.39 24d 1 0.92mi

Listing history 27 events

  1. 2026-06-18
    days on market $235,000 Active 120 DOM
  2. 2026-06-17
    days on market $235,000 Active 119 DOM
  3. 2026-06-16
    days on market $235,000 Active 118 DOM
  4. 2026-06-15
    days on market $235,000 Active 117 DOM
  5. 2026-06-14
    days on market $235,000 Active 115 DOM
  6. 2026-06-13
    days on market $235,000 Active 114 DOM
  7. 2026-06-10
    days on market $235,000 Active 112 DOM
  8. 2026-06-09
    days on market $235,000 Active 111 DOM
  9. 2026-06-08
    days on market $235,000 Active 110 DOM
  10. 2026-06-07
    days on market $235,000 Active 109 DOM
  11. 2026-06-03
    days on market $235,000 Active 105 DOM
  12. 2026-06-02
    days on market $235,000 Active 104 DOM
  13. 2026-06-01
    days on market $235,000 Active 103 DOM
  14. 2026-05-31
    days on market $235,000 Active 102 DOM
  15. 2026-05-31
    days on market $235,000 Active 101 DOM
  16. 2026-04-20
    price $235,000 626-char remark
    Show marketing remark (626 chars)

    Hobe Sound Coastal Living - No HOA, You own the land! Renovated & 5 Minutes to the Beach! Step into easy living with this updated 3-bedroom, 2-bathroom home boasting over 1,200 sq ft of open living space. You own the land - no mandatory HOA! A small, voluntary HOA fee of $350 per year gives you access to the clubhouse and community pool. Just 5 minutes to the ocean and minutes from US-1, I-95, white sandy beaches, public golf, tennis & pickleball, shopping and dining. Whether you're looking for a year-round retreat, rental investment property or a seasonal escape, this home delivers the best of Florida living!

  17. 2026-03-12
    price $250,000 626-char remark
    Show marketing remark (626 chars)

    Hobe Sound Coastal Living - No HOA, You own the land! Renovated & 5 Minutes to the Beach! Step into easy living with this updated 3-bedroom, 2-bathroom home boasting over 1,200 sq ft of open living space. You own the land - no mandatory HOA! A small, voluntary HOA fee of $350 per year gives you access to the clubhouse and community pool. Just 5 minutes to the ocean and minutes from US-1, I-95, white sandy beaches, public golf, tennis & pickleball, shopping and dining. Whether you're looking for a year-round retreat, rental investment property or a seasonal escape, this home delivers the best of Florida living!

  18. 2026-02-18
    listed $249,999 Active 626-char remark
    Show marketing remark (626 chars)

    Hobe Sound Coastal Living - No HOA, You own the land! Renovated & 5 Minutes to the Beach! Step into easy living with this updated 3-bedroom, 2-bathroom home boasting over 1,200 sq ft of open living space. You own the land - no mandatory HOA! A small, voluntary HOA fee of $350 per year gives you access to the clubhouse and community pool. Just 5 minutes to the ocean and minutes from US-1, I-95, white sandy beaches, public golf, tennis & pickleball, shopping and dining. Whether you're looking for a year-round retreat, rental investment property or a seasonal escape, this home delivers the best of Florida living!

  19. 2016-12-29
    soldstatus $74,000
  20. 2016-04-15
    historical
  21. 2016-03-21
    listed $65,500 Active
  22. 2013-12-27
    soldstatus $36,000
  23. 2013-12-27
    soldstatus $36,000
  24. 2013-12-15
    historical
  25. 2013-12-10
    listed $36,000
  26. 2013-12-10
    listed $36,000
  27. 1990-03-16
    soldstatus $34,000

ⓘ 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
$2,360 · $197/mo
Projected year-2 tax
$2,360 · $197/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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 25 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 · 1 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
$22,201
− Mortgage interest
−$13,164
− Property taxes
−$2,360
− Insurance
−$1,175
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$6,836
Taxable loss
−$4,886
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,173
After-tax cash flow
$388/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 — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

Amenities F Commute F Cost of living A 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
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 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
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
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

+591.2% since first listed
12 events — show timeline
  • 2026-04-20 Price Changed $235,000 Beaches MLS
  • 2026-03-12 Price Changed $250,000 Beaches MLS
  • 2026-02-18 Listed $249,999 Beaches MLS
  • 2016-12-29 Sold (Public Records) $74,000 Public Records
  • 2016-04-15 Listing Removed MCRTC
  • 2016-03-21 Listed $65,500 MCRTC
  • 2013-12-27 Sold (MLS) $36,000 MCRTC
  • 2013-12-27 Sold (MLS) $36,000 Beaches MLS
  • 2013-12-15 Listing Removed Beaches MLS
  • 2013-12-10 Listed $36,000 MCRTC
  • 2013-12-10 Listed $36,000 Beaches MLS
  • 1990-03-16 Sold (Public Records) $34,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $2,360 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…