CashFlowRE
Sign in Sign up
215 South Blvd Unit C
B Composite 71.28
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 +3.6/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,900

215 South Blvd Unit C · Boynton Beach, FL 33435
1 bd · 1.5 ba · 954 sqft · Condo public records · 44 Days on market
Built 1968 $515/mo HOA · 24% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming villa-style 1 bedroom, 1.5 bath condo located in a beautifully maintained 55+ community. This light and bright home features a newer kitchen with wood cabinets, and quartz countertops. The open layout includes a spacious primary suite with a walk-in closet and a full bath, plus an additional half bath for guests. Elegant plantation shutters enhance the living spaces. The community offers a clubhouse, pool, game room, and more. Conveniently located near shopping, dining, and major highways this villa is perfect for year-round living or a seasonal retreat.

Key facts

  • $515 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Community is a senior community; Pets not allowed
  • HOA & community: Monthly HOA dues; HOA amenities include billiard room, clubhouse, game room, pool, and internet included; HOA covers cable TV, grounds maintenance, sewer, trash, water, and common areas

Exterior

  • Parking: Assigned parking; Guest parking; Total of 1 parking space
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; Single-story; Faces south; Resale
  • Construction: Built with CBS (concrete block) construction; Composition/shingle roof
  • Exterior features: No waterfront

Interior

  • Kitchen: Electric range; Dishwasher; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central electric heating; Central air conditioning (electric)
  • Interior features: Walk-in closets; Plantation shutters; Furnished

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/1.5-bath condo listed at $106k.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $106k).
  • Recommended offer: $103k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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: Forest Park Elementary School (math 42% / reading 38%, grade F, #1,491 of 2,144 statewide, top 70%, 571 students, 81% FRL); Congress Community Middle School (math 21% / reading 28%, grade F, #522 of 571 statewide, top 93%, 988 students, 72% FRL); Boynton Beach Community High (math 13% / reading 25%, grade F, #565 of 667 statewide, top 85%, 1,547 students, 65% FRL) — zoned schools average 73% FRL vs 52% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 50% district-wide (-22 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.6%/yr); 536 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $732 of loan paydown is wiped out by about $3k 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 + 3.6% rent growth), your $30k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $106k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,723 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.05%
Cap rate
12.77%
Cash-on-cash
23.13%
DSCR
2.03
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.64% rent growth · sell at horizon

5-year hold
IRR
17.3%
Equity multiple
1.71×
Total profit
$20,933
Equity at exit
$15,790
10-year hold
IRR
26.5%
Equity multiple
3.43×
Total profit
$72,095
Equity at exit
$9,156

Cash invested: $29,652 (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 33435

Rents YoY
3.6%
Active inventory
536
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,167 high interval (Pro) →
Mortgage (P&I)
$555
Tax from tax record
$26 /mo · $309/yr
Insurance
$44
HOA
$515
Vacancy / Maint / Mgmt
$455
Net cashflow
$572

Break-even live

Break-even rent $1,443
Max offer price $105,900
Occupancy floor 69%

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
$26,475
Closing costs
$3,177
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
255 South Blvd Unit D Boynton Beach, FL 2.0 2.0 1104 $2,100 $1.90 24d 1 0.13mi
255 South Blvd Unit D Boynton Beach, FL 2.0 2.0 1104 $1,975 $1.79 3d 1 0.13mi
200 Main Blvd Unit 2D Boynton Beach, FL 2.0 2.0 1104 $1,200 $1.09 17d 1 0.26mi
405 SE 20th Ave Unit 12E Boynton Beach, FL 2.0 1.0 975 $1,889 $1.94 24d 1 0.37mi
405 SE 20th Ave Unit 5F Boynton Beach, FL 1.0 600 $1,489 $2.48 22d 1 0.47mi
405 SE 20th Ave Apt 1C Boynton Beach, FL 2.0 1.0 975 $1,949 $2.00 24d 1 0.47mi
405 SE 20th Ave Unit 6D Boynton Beach, FL 2.0 1.0 975 $1,889 $1.94 7d 1 0.47mi
127 SW 10th Ave Boynton Beach, FL 2.0 1.5 754 $3,500 $4.64 15d 1 0.52mi
2301 SE 4th St #11 Boynton Beach, FL 1.0 1.0 573 $1,595 $2.78 24d 1 0.53mi
2301 SE 4th St Unit 15 Boynton Beach, FL 1.0 1.0 573 $1,545 $2.70 24d 1 0.53mi
515 SE 20th Ave Boynton Beach, FL 2.0 1.0 787 $1,689 $2.14 7d 3 0.53mi
523 SE 20th Ct Unit 5 Boynton Beach, FL 1.0 1.0 755 $1,750 $2.32 24d 1 0.56mi
2303 S Federal Hwy #19 Boynton Beach, FL 1.0 1.0 615 $1,450 $2.36 5d 1 0.61mi
1351 S Federal Hwy Boynton Beach, FL 1.0–3.0 1.0–2.0 1394 $2,090 $1.50 1d 32 0.63mi
3302 Tuscany Way Boynton Beach, FL 2.0 1.0 933 $2,900 $3.11 24d 1 0.65mi
2861 S Seacrest Blvd Boynton Beach, FL 1.0 1.0 710 $1,680 $2.37 2d 3 0.68mi
2016 S Federal Hwy #206 Boynton Beach, FL 2.0 2.0 963 $2,300 $2.39 24d 1 0.69mi
2016 S Federal Hwy #404 Boynton Beach, FL 2.0 2.0 963 $2,300 $2.39 15d 1 0.69mi
2016 S Federal Hwy #204 Boynton Beach, FL 2.0 2.0 963 $1,995 $2.07 7d 1 0.69mi
2006 S Federal Hwy #401 Boynton Beach, FL 2.0 2.0 963 $2,400 $2.49 24d 1 0.69mi
2120 Tuscany Way Boynton Beach, FL 2.0 2.0 1017 $2,650 $2.61 24d 1 0.69mi
2220 Tuscany Way Unit 2220 Boynton Beach, FL 2.0 2.0 1030 $2,850 $2.77 24d 1 0.69mi
100 Newlake Dr Boynton Beach, FL 1.0–3.0 1.0–2.0 1261 $1,950 $1.55 1d 22 0.70mi
2412 Tuscany Way Boynton Beach, FL 1.0 1.0 750 $3,000 $4.00 24d 1 0.70mi
624 Snug Harbor Dr Unit B7 Boynton Beach, FL 2.0 2.0 858 $1,950 $2.27 24d 1 0.71mi
651 E Woolbright Rd #103 Boynton Beach, FL 2.0 2.0 1009 $2,650 $2.63 17d 1 0.71mi
661 E Woolbright Rd Boynton Beach, FL 2.0 2.0 1095 $3,093 $2.82 3d 1 0.72mi
4411 Tuscany Way #4411 Boynton Beach, FL 2.0 2.0 1030 $2,400 $2.33 24d 1 0.72mi
1407 Tuscany Way #1407 Boynton Beach, FL 1.0 1.0 721 $2,100 $2.91 3d 1 0.72mi
2004 S Federal Hwy #102 Boynton Beach, FL 2.0 2.0 963 $2,400 $2.49 24d 1 0.73mi
630 E Woolbright Rd Apt 220 Boynton Beach, FL 1.0 1.0 768 $2,915 $3.80 16d 1 0.74mi
630 E Woolbright Rd Apt 902 Boynton Beach, FL 1.0 1.0 768 $3,040 $3.96 24d 1 0.74mi
630 E Woolbright Rd Apt 412 Boynton Beach, FL 1.0 1.0 768 $2,790 $3.63 24d 1 0.74mi
1575 SW 8th St Boynton Beach, FL 1.0–3.0 1.0–2.0 1104 $1,905 $1.72 2d 25 0.74mi
631 E Woolbright Rd Boynton Beach, FL 1.0 1.0 786 $3,025 $3.85 24d 1 0.76mi
640 Snug Harbor Dr Unit F3 Boynton Beach, FL 1.0 1.0 629 $2,500 $3.97 11d 1 0.78mi
638 Snug Harbor Dr Boynton Beach, FL 1.0–2.0 1.0–2.0 747 $1,600 $2.14 24d 2 0.78mi
1006 SE 4th St Boynton Beach, FL 2.0 1.0 900 $2,300 $2.56 24d 1 0.80mi
1001 S Federal Hwy Unit 3 Boynton Beach, FL 1.0 1.0 650 $1,995 $3.07 24d 1 0.82mi
615 Villa Cir Boynton Beach, FL 2.0 2.0 1008 $2,500 $2.48 24d 1 0.82mi

HOA detail condo

Monthly dues
$515 · $6,180/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $105,900 Active 44 DOM
  2. 2026-06-17
    pricedays on market $105,900 Active 43 DOM
  3. 2026-06-16
    days on market $114,900 Active 42 DOM
  4. 2026-06-15
    days on market $114,900 Active 41 DOM
  5. 2026-06-13
    days on market $114,900 Active 39 DOM
  6. 2026-06-09
    days on market $114,900 Active 35 DOM
  7. 2026-06-08
    days on market $114,900 Active 34 DOM
  8. 2026-06-07
    days on market $114,900 Active 33 DOM
  9. 2026-06-04
    days on market $114,900 Active 30 DOM
  10. 2026-06-03
    days on market $114,900 Active 29 DOM
  11. 2026-06-02
    days on market $114,900 Active 28 DOM
  12. 2026-06-01
    days on market $114,900 Active 27 DOM
  13. 2026-05-31
    days on market $114,900 Active 26 DOM
  14. 2026-05-05
    listed $114,900 Active
  15. 2025-12-27
    historical
  16. 2025-10-07
    price $119,900
  17. 2025-09-25
    listed $129,900 Active
  18. 2025-09-24
    historical
  19. 2009-09-09
    soldstatus $60,000
  20. 1990-02-01
    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
$309 · $26/mo
Projected year-2 tax
$879 · $73/mo
Expected delta
+$570/yr (+$47/mo · 184.1%)

ⓘ 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 10/10 Extreme 7 d/yr ≥105°F today · 27 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
$26,003
− Mortgage interest
−$5,932
− Property taxes
−$309
− Insurance
−$530
− Repairs & maintenance
−$2,080
− Management
−$2,080
− HOA
−$6,180
− Depreciation
−$3,081
Taxable income
$5,811
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,395
After-tax cash flow
$5,465/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boynton Beach, FL
County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
37,833
Household income
$67,979
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
1623.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 41% Black 40% Hispanic / Latino 15% Two or more races 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Cuban 2% Dominican 1%
Common ancestry
Hispanic 23% Romanian 2% Lithuanian 2%
Foreign-born
30% · Canada, Jamaica
Languages at home
61% English-only · French/Haitian/Cajun 24% Spanish 11% Other Indo-European 2%

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
▼ -345.86%
Current HPI
371.0527
Rent YoY
▲ 3.64%
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

+237.9% since first listed
7 events — show timeline
  • 2026-05-05 Listed $114,900 Beaches MLS
  • 2025-12-27 Listing Removed Beaches MLS
  • 2025-10-07 Price Changed $119,900 Beaches MLS
  • 2025-09-25 Listed $129,900 Beaches MLS
  • 2025-09-24 Coming Soon Beaches MLS
  • 2009-09-09 Sold (Public Records) $60,000 Public Records
  • 1990-02-01 Sold (Public Records) $34,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $309 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…