CashFlowRE
Sign in Sign up
11000 SE Federal Hwy 🏢 Co-op
B Composite 70.41
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 +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.0/5.0
  • Appreciation +0.0/10.0

$124,900

11000 SE Federal Hwy · Hobe Sound, FL 33455
2 bd · 2.0 ba · 672 sqft · Manufactured · 17 Days on market
Built 1970 Fair condition

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

Listing remarks

Well maintained mobile home in a beautiful 55 plus Florida cooperative community with low maintenance fees which increase only if park expenses increase. Situated 2.5 miles from the ocean and the home backs onto the Atlantic preserves. Mobile is sold as Real Property and owner share in the park in s sold separately. Affordable living on the Florida Treasure Coast. Large carport with shed. Furnished and turn key. Washer and dryer in outside shed. Impact resistant windows with clamshells shutters. Salt system and hot water heater outside.

Key facts

  • Low maintenance fees
  • Large carport
  • Built 1970

Tags

FLORIDA COOPERATIVE COMMUNITYLOW MAINTENANCE FEES2.5 MILES FROM THE OCEANBACKS ONTO ATLANTIC PRESERVESLARGE CARPORTIMPACT RESISTANT WINDOWS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $124,900 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $125k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $676 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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; 3 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 33% 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 $864 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 23 sale attempts since 21y 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 $80k; list at $125k implies a 56% 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; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,026 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.56%
Cap rate
12.79%
Cash-on-cash
23.20%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$81,984
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11055 SE Federal Hwy 0.20mi 2/1.0 600 (-11%) 1mo $73,000 $122 68
10885 SE Federal Hwy #55 0.35mi 2/1.0 672 (0%) 15mo $72,000 $107 67
7905 SE Fairchild Way 0.70mi 2/1.0 730 (+9%) 16mo $185,000 $253 35

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
14.9%
Equity multiple
1.59×
Total profit
$20,534
Equity at exit
$18,623
10-year hold
IRR
22.7%
Equity multiple
2.83×
Total profit
$64,146
Equity at exit
$10,799

Cash invested: $34,972 (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
5.3×

Monthly cashflow live

Estimated rent
$1,949 medium interval (Pro) →
Mortgage (P&I)
$655
Tax est. 1.5%
$156 /mo · $1,874/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$676

Break-even live

Break-even rent $1,093
Max offer price $124,900
Occupancy floor 60%

Sensitivity live

Price -10% $763 -5% $719 +0% $676 +5% $633 +10% $590
Rent -10% $522 -5% $599 +0% $676 +5% $753 +10% $830
Rate -1.0pp $739 -0.5pp $708 base $676 +0.5pp $644 +1.0pp $611

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
$31,225
Closing costs
$3,747
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10230 SE Federal Hwy Lot 13 Hobe Sound, FL 1.0 1.0 700 $1,250 $1.79 24d 1 0.76mi
11810 SE Dixie Hwy Unit 1 Hobe Sound, FL 1.0 1.0 403 $2,000 $4.96 24d 1 1.09mi
7920 SE Woodview Ter Unit 792007 Hobe Sound, FL 1.0 1.0 700 $1,675 $2.39 24d 1 1.49mi

Listing history 13 events

  1. 2026-06-18
    days on market $124,900 Active 17 DOM
  2. 2026-06-17
    days on market $124,900 Active 16 DOM
  3. 2026-06-16
    days on market $124,900 Active 15 DOM
  4. 2026-06-15
    days on market $124,900 Active 14 DOM
  5. 2026-06-14
    days on market $124,900 Active 12 DOM
  6. 2026-06-13
    days on market $124,900 Active 11 DOM
  7. 2026-06-10
    days on market $124,900 Active 9 DOM
  8. 2026-06-09
    days on market $124,900 Active 8 DOM
  9. 2026-06-08
    days on market $124,900 Active 7 DOM
  10. 2026-06-07
    days on market $124,900 Active 6 DOM
  11. 2026-06-03
    days on market $124,900 Active 2 DOM
  12. 2026-06-02
    remarks 542-char remark
  13. 2026-06-02
    listed $124,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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 · 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
$23,383
− Mortgage interest
−$6,996
− Property taxes
−$1,874
− Insurance
−$624
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$3,633
Taxable income
$6,514
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,563
After-tax cash flow
$6,551/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.

Condition & rehab AI · 1 photo

Fair 40/100 Moderate rehab

This mobile home requires extensive repairs and updates to bring it up to a fair condition. Painting, flooring, and kitchen/bathroom upgrades are essential to increase its resale and rental value.

Repairs flagged

  • Major kitchen — No photos of kitchen
  • Major bathrooms — No photos of bathrooms
  • Major roof — No photos of roof
  • Major exterior — No photos of exterior
  • Major flooring — No photos of flooring
  • Major interior walls/paint — No photos of interior walls/paint
  • Major windows — No photos of windows
  • Major foundation/structure — No photos of foundation/structure
  • Major HVAC/mechanicals — No photos of HVAC/mechanicals
  • Major landscaping/curb appeal — No photos of landscaping/curb appeal

Value-add opportunities

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace flooring — New flooring improves comfort and appearance
  • Both Upgrade kitchen and bathrooms — Modern kitchens and bathrooms attract more buyers and renters
  • Both Install new windows and doors — New windows and doors improve energy efficiency and curb appeal
  • Both Landscaping and curb appeal — Well-maintained landscaping enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen · No photos of kitchen Major $15,000–50,000
bathrooms · No photos of bathrooms Major $15,000–50,000
roof · No photos of roof Major $15,000–50,000
exterior · No photos of exterior Major $15,000–50,000
flooring · No photos of flooring Major $15,000–50,000
interior walls/paint · No photos of interior walls/paint Major $15,000–50,000
windows · No photos of windows Major $15,000–50,000
foundation/structure · No photos of foundation/structure Major $15,000–50,000
HVAC/mechanicals · No photos of HVAC/mechanicals Major $15,000–50,000
landscaping/curb appeal · No photos of landscaping/curb appeal Major $15,000–50,000
Total estimated repair cost · 10 items $150,000–500,000

Value-add ROI direction

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace flooring — New flooring improves comfort and appearance
  • Both Upgrade kitchen and bathrooms — Modern kitchens and bathrooms attract more buyers and renters
  • Both Install new windows and doors — New windows and doors improve energy efficiency and curb appeal
  • Both Landscaping and curb appeal — Well-maintained landscaping enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+45.2% since first listed
52 events — show timeline
  • 2026-06-02 Listed $124,900 FSBO.com
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2014-05-29 Listing Removed MCRTC
  • 2013-09-21 Listing Removed Beaches MLS
  • 2013-09-21 Listing Removed Beaches MLS
  • 2013-03-24 Listing Removed MCRTC
  • 2012-04-15 Listing Removed MCRTC
  • 2012-03-23 Listed $49,900 MCRTC
  • 2011-01-10 Sold (MLS) $79,900 MCRTC
  • 2010-12-20 Listed $35,111 Beaches MLS
  • 2010-12-06 Listed $79,900 MCRTC
  • 2010-10-14 Listed $35,111 MCRTC
  • 2010-06-03 Listed $90,000 MCRTC
  • 2009-07-22 Listed $42,111 MCRTC
  • 2009-07-09 Listed $55,111 MCRTC
  • 2009-05-01 Price Changed $44,900 MCRTC
  • 2009-05-01 Sold (MLS) $30,000 MCRTC
  • 2008-12-11 Listed $155,111 MCRTC
  • 2008-12-11 Listed $49,111 MCRTC
  • 2008-12-09 Listed $48,500 MCRTC
  • 2008-06-27 Listed $30,000 MCRTC
  • 2007-09-05 Price Changed $86,735 MCRTC
  • 2007-09-05 Sold (MLS) $65,000 MCRTC
  • 2007-04-02 Price Changed $72,900 MCRTC
  • 2007-04-02 Sold (MLS) $60,500 MCRTC
  • 2007-02-27 Listed $65,000 MCRTC
  • 2006-10-20 Listing Removed MCRTC
  • 2006-10-01 Listed $60,500 MCRTC
  • 2006-09-20 Listing Removed MCRTC
  • 2006-07-31 Listing Removed MCRTC
  • 2006-05-19 Price Changed $57,500 MCRTC
  • 2006-05-19 Sold (MLS) $55,500 MCRTC
  • 2006-05-19 Sold (MLS) $55,500 Beaches MLS
  • 2006-05-05 Listing Removed Beaches MLS
  • 2006-04-21 Listed $84,000 MCRTC
  • 2006-04-10 Sold (MLS) $55,414 MCRTC
  • 2006-04-10 Price Changed $62,000 MCRTC
  • 2006-04-10 Sold (MLS) $55,415 Beaches MLS
  • 2006-04-08 Listing Removed Beaches MLS
  • 2006-03-21 Listed $75,900 MCRTC
  • 2006-03-16 Listing Removed MCRTC
  • 2006-03-01 Listed $55,500 MCRTC
  • 2006-03-01 Listed $57,500 Beaches MLS
  • 2006-02-13 Listed $55,414 MCRTC
  • 2006-02-13 Listed $62,000 Beaches MLS
  • 2006-01-06 Listed $55,000 Beaches MLS
  • 2006-01-06 Listed $55,000 MCRTC
  • 2005-12-16 Listed $86,000 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…