CashFlowRE
Sign in Sign up
8396 SE Wren Ave
B+ Composite 78.41
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$122,500

8396 SE Wren Ave · Hobe Sound, FL 33455
1 bd · 2.0 ba · 720 sqft · Manufactured public records · 40 Days on market
Built 1986 Est $148k · 17% under

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

Listing remarks MLS

LOVELY 2 BEDRM/2 BATH HOME IN RIDGEWAY (55+ COMMUNITY). LOOK AT THE PHOTOS AND SEE THE RENOVATIONS ALREADY DONE TO THE KITCHEN & LIVING ROOM. FLA ROOM NEEDS FINISHING TO THE CEILING (PRICED ACCORDINGLY). SPLIT BEDRM PLAN - GORGEOUS NEW KITCHEN OPEN TO THE LIVING ROOM & FL ROOM. FACING EAST TO CATCH THOSE OCEAN BREEZES - ROOF OVER (DOUBLE ROOF) & GREAT SCREEN ROOM. 7/10s OF A MILE FROM THE ICW BOAT RAMP. MINUTES FROM THE PRISTINE HOBE SOUND BEACHES, SHOPPING & RESTAURANTS. OWN THE LAND - LOW HOA FEES OF $125.00/YEAR. ALL PETS WELCOME. FLORIDA LIVING AT ITS BEST.

Key facts

  • Easy access
  • Cbs home
  • Hobe sound beach

Tags

CBS HOMEEASY ACCESSNEW PUBLIXHOBE SOUND BEACH

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 $122k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $122k).
  • Recommended offer: $119k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.3% 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); 284 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 $847 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 $34k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 27y 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 $45k; list at $122k implies a 172% 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 $118,825 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.51%
Cap rate
12.03%
Cash-on-cash
20.50%
DSCR
1.91
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$147,600
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8008 SE Swan Ave 0.41mi 2/2.0 (+1) 720 (0%) 2mo $145,000 $201 75
8121 SE Skylark Ave 0.24mi 2/1.5 (+1) 672 (-7%) 2mo $165,000 $246 69
8130 SE Eagle Ave 0.27mi 2/2.0 (+1) 672 (-7%) 3mo $110,000 $164 69
8353 SE Sandy Ln 0.12mi 2/1.0 (+1) 732 (+2%) 18mo $150,000 $205 68
7000 SE Ridgeway Ter SE 0.28mi 2/1.5 (+1) 672 (-7%) 2mo $121,000 $180 67
7126 SE Redbird Cir 0.18mi 2/2.0 (+1) 770 (+7%) 12mo $130,000 $169 65
7180 SE Ridgeway Ter 0.12mi 2/2.0 (+1) 780 (+8%) 17mo $160,000 $205 62
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 0.52mi 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
11.4%
Equity multiple
1.45×
Total profit
$15,307
Equity at exit
$18,265
10-year hold
IRR
19.4%
Equity multiple
2.54×
Total profit
$52,728
Equity at exit
$10,592

Cash invested: $34,300 (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
284
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$642
Tax from tax record
$182 /mo · $2,186/yr
Insurance
$51
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$586

Break-even live

Break-even rent $1,108
Max offer price $122,500
Occupancy floor 63%

Sensitivity live

Price -10% $655 -5% $621 +0% $586 +5% $551 +10% $517
Rent -10% $440 -5% $513 +0% $586 +5% $659 +10% $732
Rate -1.0pp $648 -0.5pp $617 base $586 +0.5pp $554 +1.0pp $522

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
$30,625
Closing costs
$3,675
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 24 events

  1. 2026-06-21
    days on market $122,500 Active 40 DOM
  2. 2026-06-18
    days on market $122,500 Active 37 DOM
  3. 2026-06-17
    days on market $122,500 Active 36 DOM
  4. 2026-06-16
    days on market $122,500 Active 35 DOM
  5. 2026-06-15
    days on market $122,500 Active 34 DOM
  6. 2026-06-14
    days on market $122,500 Active 32 DOM
  7. 2026-06-13
    days on market $122,500 Active 31 DOM
  8. 2026-06-10
    days on market $122,500 Active 29 DOM
  9. 2026-06-09
    days on market $122,500 Active 28 DOM
  10. 2026-06-08
    days on market $122,500 Active 27 DOM
  11. 2026-06-07
    days on market $122,500 Active 26 DOM
  12. 2026-06-03
    days on market $122,500 Active 22 DOM
  13. 2026-06-02
    days on market $122,500 Active 21 DOM
  14. 2026-06-01
    days on market $122,500 Active 20 DOM
  15. 2026-05-31
    days on market $122,500 Active 19 DOM
  16. 2026-05-31
    days on market $122,500 Active 18 DOM
  17. 2026-05-12
    listed $122,500 Active 280-char remark
  18. 2016-07-19
    soldstatus $45,000
  19. 2016-01-11
    price $41,250 591-char remark
    Show marketing remark (591 chars)

    LOVELY 2 BEDRM/2 BATH HOME IN RIDGEWAY (55+ COMMUNITY). LOOK AT THE PHOTOS AND SEE THE RENOVATIONS ALREADY DONE TO THE KITCHEN & LIVING ROOM. FLA ROOM NEEDS FINISHING TO THE CEILING (PRICED ACCORDINGLY). SPLIT BEDRM PLAN - GORGEOUS NEW KITCHEN OPEN TO THE LIVING ROOM & FL ROOM. FACING EAST TO CATCH THOSE OCEAN BREEZES - ROOF OVER (DOUBLE ROOF) & GREAT SCREEN ROOM. 7/10s OF A MILE FROM THE ICW BOAT RAMP. MINUTES FROM THE PRISTINE HOBE SOUND BEACHES, SHOPPING & RESTAURANTS. OWN THE LAND - LOW HOA FEES OF $125.00/YEAR. ALL PETS WELCOME. FLORIDA LIVING AT ITS BEST.

  20. 2010-08-20
    price $46,511 591-char remark
    Show marketing remark (591 chars)

    LOVELY 2 BEDRM/2 BATH HOME IN RIDGEWAY (55+ COMMUNITY). LOOK AT THE PHOTOS AND SEE THE RENOVATIONS ALREADY DONE TO THE KITCHEN & LIVING ROOM. FLA ROOM NEEDS FINISHING TO THE CEILING (PRICED ACCORDINGLY). SPLIT BEDRM PLAN - GORGEOUS NEW KITCHEN OPEN TO THE LIVING ROOM & FL ROOM. FACING EAST TO CATCH THOSE OCEAN BREEZES - ROOF OVER (DOUBLE ROOF) & GREAT SCREEN ROOM. 7/10s OF A MILE FROM THE ICW BOAT RAMP. MINUTES FROM THE PRISTINE HOBE SOUND BEACHES, SHOPPING & RESTAURANTS. OWN THE LAND - LOW HOA FEES OF $125.00/YEAR. ALL PETS WELCOME. FLORIDA LIVING AT ITS BEST.

  21. 2010-08-20
    soldstatus $41,250 591-char remark
    Show marketing remark (591 chars)

    LOVELY 2 BEDRM/2 BATH HOME IN RIDGEWAY (55+ COMMUNITY). LOOK AT THE PHOTOS AND SEE THE RENOVATIONS ALREADY DONE TO THE KITCHEN & LIVING ROOM. FLA ROOM NEEDS FINISHING TO THE CEILING (PRICED ACCORDINGLY). SPLIT BEDRM PLAN - GORGEOUS NEW KITCHEN OPEN TO THE LIVING ROOM & FL ROOM. FACING EAST TO CATCH THOSE OCEAN BREEZES - ROOF OVER (DOUBLE ROOF) & GREAT SCREEN ROOM. 7/10s OF A MILE FROM THE ICW BOAT RAMP. MINUTES FROM THE PRISTINE HOBE SOUND BEACHES, SHOPPING & RESTAURANTS. OWN THE LAND - LOW HOA FEES OF $125.00/YEAR. ALL PETS WELCOME. FLORIDA LIVING AT ITS BEST.

  22. 2010-04-27
    listed $46,511 591-char remark
    Show marketing remark (591 chars)

    LOVELY 2 BEDRM/2 BATH HOME IN RIDGEWAY (55+ COMMUNITY). LOOK AT THE PHOTOS AND SEE THE RENOVATIONS ALREADY DONE TO THE KITCHEN & LIVING ROOM. FLA ROOM NEEDS FINISHING TO THE CEILING (PRICED ACCORDINGLY). SPLIT BEDRM PLAN - GORGEOUS NEW KITCHEN OPEN TO THE LIVING ROOM & FL ROOM. FACING EAST TO CATCH THOSE OCEAN BREEZES - ROOF OVER (DOUBLE ROOF) & GREAT SCREEN ROOM. 7/10s OF A MILE FROM THE ICW BOAT RAMP. MINUTES FROM THE PRISTINE HOBE SOUND BEACHES, SHOPPING & RESTAURANTS. OWN THE LAND - LOW HOA FEES OF $125.00/YEAR. ALL PETS WELCOME. FLORIDA LIVING AT ITS BEST.

  23. 2000-02-01
    historical
  24. 1999-08-01
    listed $34,500

ⓘ 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
$2,186 · $182/mo
Projected year-2 tax
$2,186 · $182/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 3/10 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
−$6,862
− Property taxes
−$2,186
− Insurance
−$612
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$3,564
Taxable income
$5,425
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,302
After-tax cash flow
$5,729/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

+255.1% since first listed
8 events — show timeline
  • 2026-05-12 Listed $122,500 FSBO.com
  • 2016-07-19 Sold (Public Records) $45,000 Public Records
  • 2016-01-11 Price Changed $41,250 MCRTC
  • 2010-08-20 Sold (MLS) $41,250 MCRTC
  • 2010-08-20 Price Changed $46,511 MCRTC
  • 2010-04-27 Listed $46,511 MCRTC
  • 2000-02-01 Listing Removed MCRTC
  • 1999-08-01 Listed $34,500 MCRTC

Property tax history

+8.9%/yr

Latest (2025): $2,186 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…