Willow Plan · Indiantown, FL 34956

$394,990

4 bd · 2.5 ba · 2,240 sqft · SingleFamily · 340 Days on market

Excellent condition $217/mo HOA · 7% of rent

---

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).

• Appreciation +8.3/10.0
• ARV discount +7.5/15.0
• Cash flow +6.2/30.0
• Condition / age +4.8/5.0
• Schools +4.5/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• 1% rule +2.1/10.0
• DSCR +0.5/10.0

Listing remarks MLS

The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

Key facts

• Flex space
• Gourmet kitchen
• Luxury owner's suite

Tags

• WIDE-OPEN FLOOR PLAN
• FLEX SPACE
• GREAT ROOM
• GOURMET KITCHEN
• LUXURY OWNER'S SUITE
• DOUBLE VANITY BATH

🏗️ New construction. The $394,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $416,872.

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $395k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-826 ($-10k/yr) — negative.
• To cash-flow at today's rent, offer at most $297k (24.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (25.1% below list).
• Recommended offer: $296k (25.1% below list) — sets the bar for 1% rule.
• Cap rate 4.1% vs local median 10.9% in Indiantown — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 59/100 on livability (#829 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, 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: 135 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).

Forward outlook

• In year one you build about $31k of equity ($3k loan paydown + $28k appreciation (6.7% local appreciation)).
• Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$49k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 340 days — a 12% lower offer ($348k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $295,964 (25.1% 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 340 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. 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?
9. 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.
10. 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.
11. 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: 0.71% ✗
• Cap rate: 4.11%
• Cash-on-cash: -7.81%
• DSCR: 0.65
• GRM: 11.7

CMA / ARV

• ARV (median comp): $416,872
• List price: $394,990
• Delta: -5.25%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
14502 SW New Dawn Rd	0.25mi	4/2.5	2,168 (-3%)	2mo	$435,590	$201	82
14313 SW New Dawn Rd	0.24mi	4/3.0	2,193 (-2%)	3mo	$432,000	$197	81
14512 SW New Dawn Rd	0.27mi	4/2.5	2,168 (-3%)	2mo	$422,490	$195	81
14215 SW New Dawn Rd	0.29mi	4/3.0	2,193 (-2%)	2mo	$435,600	$199	79
14310 SW New Dawn Rd	0.26mi	4/2.5	2,168 (-3%)	5mo	$386,000	$178	78
14320 SW New Dawn Rd	0.27mi	4/2.5	2,168 (-3%)	5mo	$415,490	$192	78
14209 SW New Dawn Rd	0.28mi	4/3.0	2,193 (-2%)	6mo	$437,000	$199	77
14219 SW New Dawn Rd	0.32mi	4/3.0	2,193 (-2%)	6mo	$454,590	$207	75
14402 SW New Dawn Rd	0.26mi	4/3.0	2,387 (+7%)	4mo	$444,421	$186	72
14508 SW New Dawn Rd	0.26mi	4/3.0	2,387 (+7%)	4mo	$446,749	$187	72
14308 SW New Dawn Rd	0.26mi	3/2.5 (-1)	1,964 (-12%)	2mo	$403,700	$206	61
14318 SW New Dawn Rd	0.27mi	3/2.5 (-1)	1,964 (-12%)	5mo	$376,000	$191	58

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

Projected returns pro-forma

6.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 10.3%
• Equity multiple: 1.72×
• Total profit: $84,261
• Equity at exit: $279,410

10-year hold

• IRR: 11.4%
• Equity multiple: 3.45×
• Total profit: $285,837
• Equity at exit: $522,391

Cash invested: $116,724 (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.

Methodology + full state rankings →

ZIP-level market 34956

• Home prices YoY: 1.2%
• Active inventory: 135
• Price-to-rent: 11.1×

Monthly cashflow live

• Estimated rent: $2,960 medium
• Mortgage (P&I): −$2,186
• Tax est. 1.5%: −$521 /mo · $6,253/yr
• Insurance: −$174
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$217
• Vacancy / Maint / Mgmt: −$622
• Net cashflow: $-826

Break-even live

Break-even rent $4,006

Max offer price $297,312

Occupancy floor —

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: $104,218
• Closing costs: $12,506
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15693 SW Twilight St Indiantown, FL	4.0	2.5	1895	$3,300	$1.74	21d	1	0.11mi
15817 SW Winter Rd Indiantown, FL	3.0	2.5	1428	$2,300	$1.61	14d	1	0.12mi
15404 SW American St Indiantown, FL	4.0	2.0	1850	$3,000	$1.62	14d	1	0.13mi
15760 SW Hammock Way Indiantown, FL	3.0–4.0	2.0–3.5	1918	$3,800	$1.98	1d	41	1.09mi

HOA detail

• Monthly dues: $217 · $2,604/yr

Listing history 20 events

1. 2026-06-18
   days on market $394,990 Active 340 DOM
2. 2026-06-17
   days on market $394,990 Active 339 DOM
3. 2026-06-16
   days on market $394,990 Active 338 DOM
4. 2026-06-15
   days on market $394,990 Active 337 DOM
5. 2026-06-14
   days on market $394,990 Active 335 DOM
6. 2026-06-13
   days on market $394,990 Active 334 DOM
7. 2026-06-10
   days on market $394,990 Active 332 DOM
8. 2026-06-09
   days on market $394,990 Active 331 DOM
9. 2026-06-08
   days on market $394,990 Active 330 DOM
10. 2026-06-07
    days on market $394,990 Active 329 DOM
11. 2026-06-03
    days on market $394,990 Active 325 DOM
12. 2026-06-02
    days on market $394,990 Active 324 DOM
13. 2026-06-01
    days on market $394,990 Active 323 DOM
14. 2026-05-31
    days on market $394,990 Active 322 DOM
15. 2026-05-31
    days on market $394,990 Active 321 DOM
16. 2026-05-10
    price $394,990 606-char remark

    Show marketing remark (606 chars)

    The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

17. 2026-04-02
    price $392,990 606-char remark

    Show marketing remark (606 chars)

    The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

18. 2026-02-08
    price $390,990 606-char remark

    Show marketing remark (606 chars)

    The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

19. 2025-08-04
    price $389,990 606-char remark

    Show marketing remark (606 chars)

    The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

20. 2025-07-13
    listed $394,990 Active 606-char remark

    Show marketing remark (606 chars)

    The Willow single-family home has what you want. From the foyer or 2-car garage, enter to a wide-open floor plan. Versatile flex space in the front is perfect for a home office or homework station. It flows seamlessly into the great room where you can relax with loved ones before gathering round the large island, dining table or on the lanai for homemade meals fresh from the gourmet kitchen. Upstairs, watch a movie in the loft. Family and friends have their pick of 3 spacious bedrooms, while in your luxury owner's suite, you'll love the double vanity bath and walk-in closet. The Willow will wow you.

ⓘ 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $35,516
• − Mortgage interest: −$23,351
• − Property taxes: −$6,253
• − Insurance: −$2,882
• − Repairs & maintenance: −$2,841
• − Management: −$2,841
• − HOA: −$2,604
• − Depreciation: −$12,127
• Taxable loss: −$17,384
• Est. tax savings @ 24.0%: +$4,172
• After-tax cash flow: $-5,743/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 · 6 photos

Excellent 95/100 None rehab

This single-family home in Indiantown, FL, is in excellent condition with a modern and well-maintained interior and exterior. It offers a good investment opportunity with minimal needed improvements.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
• Both Add smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value. ↑
• Both Add smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient. ↑

ⓘ 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 — Indiantown

• Score: 59/100
• State rank: #829
• US rank: #20298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Indiantown, FL
• Population (ZIP): 9,639

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: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Hispanic / Latino 49% Black 24% White 24% Two or more races 16% Native American 5% Asian 1%
• Hispanic origin (detail): Mexican 21% Puerto Rican 4% Cuban 1%
• Common ancestry: Lithuanian 1% Italian 1% Slovak 1%
• Foreign-born: 22% · Canada
• Languages at home: 55% English-only · Spanish 42%

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: ▲ 6.65%
• Current HPI: 561.896
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+0.0% since first listed

5 events — show timeline

• 2026-05-10 Price Changed $394,990 Zillow
• 2026-04-02 Price Changed $392,990 Zillow
• 2026-02-08 Price Changed $390,990 Zillow
• 2025-08-04 Price Changed $389,990 Zillow
• 2025-07-13 Listed $394,990 Zillow