CashFlowRE
Sign in Sign up
6940 SE Constitution Blvd #201
D+ Composite 49.65
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 +16.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • DSCR +5.2/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

6940 SE Constitution Blvd #201 · Hobe Sound, FL 33455
3 bd · 2.0 ba · 1,346 sqft · Condo public records · 147 Days on market
Built 1985 $559/mo HOA · 20% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely second-floor end-unit condo located in the desirable Williamsburg Condominium Community, perfectly situated on the 5th tee with peaceful golf course views. This is a rare opportunity, as there are only 12 three-bedroom residences among the community's 128 total units, offering both space and exclusivity. The condo is well maintained and filled with natural light. Williamsburg is comprised of 13 two-story buildings, and most residences enjoy scenic golf course vistas. Residents have access to a variety of amenities including a community pool, tennis courts, pickleball, cornhole, and a community library. The community is adjacent to Heritage Ridge Golf Club, featuring a picturesque 18-hole championship course designed by Tom Fazio, with five sets of tees suitable for all skill levels. The club also offers a golf academy, driving range, and a restaurant and bar overlooking the finishing holes. Golf is open to the public, with annual and 3-month memberships available.

Key facts

  • Community pool
  • Pickleball
  • Community library

Tags

SECOND FLOOR END UNITGOLF COURSE VIEWSCOMMUNITY POOLTENNIS COURTSPICKLEBALLCOMMUNITY LIBRARY

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 3-bed/2.0-bath condo listed at $240k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • At $2,802/mo this rent would consume 48% of the median local household income ($70k/yr) (locally 317% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 147 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $45k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $82k; list at $240k implies a 191% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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. 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 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
1.17%
Cap rate
7.07%
Cash-on-cash
2.77%
DSCR
1.12
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-13.4%
Equity multiple
0.52×
Total profit
$-32,062
Equity at exit
$35,785
10-year hold
IRR
-6.8%
Equity multiple
0.59×
Total profit
$-27,414
Equity at exit
$20,751

Cash invested: $67,200 (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 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,802 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$141 /mo · $1,689/yr
Insurance
$100
HOA
$559
Vacancy / Maint / Mgmt
$588
Net cashflow
$155

Break-even live

Break-even rent $2,606
Max offer price $240,000
Occupancy floor 89%

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
$60,000
Closing costs
$7,200
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6845 SE Bunker Hill Dr Hobe Sound, FL 2.0 2.0 1552 $3,500 $2.26 14d 1 0.16mi
6215 SE Georgetown Pl Hobe Sound, FL 2.0 2.0 1202 $2,600 $2.16 23d 1 0.29mi
7442 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $1,800 $1.30 23d 1 0.43mi
7445 SE Independence Ave Hobe Sound, FL 2.0 2.0 1198 $1,900 $1.59 23d 1 0.46mi
7462 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $2,500 $1.81 23d 1 0.47mi
6024 SE Crooked Oak Ave Hobe Sound, FL 3.0 2.0 1800 $3,200 $1.78 23d 1 0.63mi
7568 SE Swan Ave Hobe Sound, FL 2.0 2.0 1052 $2,300 $2.19 23d 1 0.65mi
7894 SE Saratoga Dr Hobe Sound, FL 2.0 2.0 1248 $2,100 $1.68 23d 1 0.79mi
5152 SE Club Way #104 Stuart, FL 2.0 2.0 1358 $7,500 $5.52 14d 1 1.05mi
5064 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1530 $2,400 $1.57 23d 1 1.09mi
5156 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1434 $2,400 $1.67 23d 1 1.09mi
5176 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1554 $2,400 $1.54 23d 1 1.11mi
8002 SE Skylark Ave Hobe Sound, FL 3.0 2.0 990 $2,000 $2.02 23d 1 1.12mi
4987 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1434 $2,650 $1.85 23d 1 1.14mi
8350 SE Sweetbay Dr Hobe Sound, FL 2.0 2.0 1606 $3,500 $2.18 23d 1 1.15mi
5636 SE Foxcross Pl Stuart, FL 2.0 2.0 1598 $9,000 $5.63 14d 1 1.19mi
7030 SE Ridgeway Ter Hobe Sound, FL 3.0 2.0 1296 $2,500 $1.93 23d 1 1.33mi
6531 SE Federal Hwy Stuart, FL 2.0 2.0 1100 $1,725 $1.57 14d 2 1.40mi
5359 SE Dell St Stuart, FL 3.0 2.0 1272 $2,800 $2.20 23d 1 1.41mi
5795 SE Mitzi Ln Stuart, FL 3.0 2.0 1315 $3,000 $2.28 23d 1 1.41mi
6537 SE Federal Hwy #102 Stuart, FL 2.0 2.0 969 $1,845 $1.90 14d 1 1.45mi
6551 SE Federal Hwy Stuart, FL 2.0 2.0 969 $1,825 $1.88 21d 2 1.45mi
6551 SE Federal Hwy #104 Stuart, FL 2.0 2.0 969 $2,000 $2.06 14d 1 1.45mi
6553 SE Federal Hwy Unit 10-102 Stuart, FL 2.0 2.0 969 $1,750 $1.81 23d 1 1.46mi
6535 SE Federal Hwy Stuart, FL 2.0 2.0 967 $1,750 $1.81 23d 1 1.50mi

HOA detail condo

Monthly dues
$559 · $6,708/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 12 events

  1. 2026-06-01
    days on market $240,000 Active 147 DOM
  2. 2026-05-31
    days on market $240,000 Active 146 DOM
  3. 2026-05-31
    days on market $240,000 Active 145 DOM
  4. 2026-04-29
    price $240,000 986-char remark
    Show marketing remark (986 chars)

    Lovely second-floor end-unit condo located in the desirable Williamsburg Condominium Community, perfectly situated on the 5th tee with peaceful golf course views. This is a rare opportunity, as there are only 12 three-bedroom residences among the community's 128 total units, offering both space and exclusivity. The condo is well maintained and filled with natural light. Williamsburg is comprised of 13 two-story buildings, and most residences enjoy scenic golf course vistas. Residents have access to a variety of amenities including a community pool, tennis courts, pickleball, cornhole, and a community library. The community is adjacent to Heritage Ridge Golf Club, featuring a picturesque 18-hole championship course designed by Tom Fazio, with five sets of tees suitable for all skill levels. The club also offers a golf academy, driving range, and a restaurant and bar overlooking the finishing holes. Golf is open to the public, with annual and 3-month memberships available.

  5. 2026-02-03
    price $275,000 986-char remark
    Show marketing remark (986 chars)

    Lovely second-floor end-unit condo located in the desirable Williamsburg Condominium Community, perfectly situated on the 5th tee with peaceful golf course views. This is a rare opportunity, as there are only 12 three-bedroom residences among the community's 128 total units, offering both space and exclusivity. The condo is well maintained and filled with natural light. Williamsburg is comprised of 13 two-story buildings, and most residences enjoy scenic golf course vistas. Residents have access to a variety of amenities including a community pool, tennis courts, pickleball, cornhole, and a community library. The community is adjacent to Heritage Ridge Golf Club, featuring a picturesque 18-hole championship course designed by Tom Fazio, with five sets of tees suitable for all skill levels. The club also offers a golf academy, driving range, and a restaurant and bar overlooking the finishing holes. Golf is open to the public, with annual and 3-month memberships available.

  6. 2026-01-05
    listed $285,000 Active 986-char remark
    Show marketing remark (986 chars)

    Lovely second-floor end-unit condo located in the desirable Williamsburg Condominium Community, perfectly situated on the 5th tee with peaceful golf course views. This is a rare opportunity, as there are only 12 three-bedroom residences among the community's 128 total units, offering both space and exclusivity. The condo is well maintained and filled with natural light. Williamsburg is comprised of 13 two-story buildings, and most residences enjoy scenic golf course vistas. Residents have access to a variety of amenities including a community pool, tennis courts, pickleball, cornhole, and a community library. The community is adjacent to Heritage Ridge Golf Club, featuring a picturesque 18-hole championship course designed by Tom Fazio, with five sets of tees suitable for all skill levels. The club also offers a golf academy, driving range, and a restaurant and bar overlooking the finishing holes. Golf is open to the public, with annual and 3-month memberships available.

  7. 2018-07-10
    historical
  8. 2018-04-10
    listed $172,000 Active
  9. 2013-09-21
    historical
  10. 2008-01-10
    listed $175,000
  11. 2000-05-01
    soldstatus $82,500
  12. 2000-02-24
    listed $85,000

ⓘ 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
$1,689 · $141/mo
Projected year-2 tax
$1,992 · $166/mo
Expected delta
+$303/yr (+$25/mo · 17.9%)

ⓘ 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 · 26 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
$33,623
− Mortgage interest
−$13,444
− Property taxes
−$1,689
− Insurance
−$1,200
− Repairs & maintenance
−$2,690
− Management
−$2,690
− HOA
−$6,708
− Depreciation
−$6,982
Taxable loss
−$1,779
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$427
After-tax cash flow
$2,289/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

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

+182.4% since first listed
9 events — show timeline
  • 2026-04-29 Price Changed $240,000 Beaches MLS
  • 2026-02-03 Price Changed $275,000 Beaches MLS
  • 2026-01-05 Listed $285,000 Beaches MLS
  • 2018-07-10 Listing Removed Beaches MLS
  • 2018-04-10 Listed $172,000 Beaches MLS
  • 2013-09-21 Listing Removed Beaches MLS
  • 2008-01-10 Listed $175,000 Beaches MLS
  • 2000-05-01 Sold (Public Records) $82,500 Public Records
  • 2000-02-24 Listed $85,000 MCRTC

Property tax history

+1.7%/yr

Latest (2025): $1,689 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…