CashFlowRE
Sign in Sign up
3237 Perimeter Dr #2512
D+ Composite 48.69
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 +14.4/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$139,900

3237 Perimeter Dr #2512 · Greenacres, FL 33467
2 bd · 2.0 ba · 1,231 sqft · Condo · 111 Days on market
Built 1987 Fair condition $740/mo HOA · 34% of rent

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

Listing remarks

MOTIVATED SELLER. .. PRICED TO SELL!!! Fantastic opportunity to live in sought after Park Pointe 55+ active community. This 1st Floor Aruba Model boasting 2 bdrms & 2 baths is waiting for some TLC. Eat-in Kit plus snack bar opens to Formal Dining & Living Rms. The enclosed Patio overlooks garden perfect for morning coffee or evening cocktails. HOA includes Water, Cable & Internet. Experience the FL Lifestyle at the Community Heated Salt Water Pool or enjoy Pickle Ball & Numerous Clubs & Activities. Gas Grills provided for your convenience at Picnic Area. Situated minutes from Beaches, Restaurants, Shopping, & PBI Airport! At this Price, perfect for Part-Ti

Key facts

  • Picnic area
  • $740 HOA
  • 2 parking spots

Tags

1ST FLOOR ARUBA MODELPICNIC AREA

Property features AI

Finance

  • Financial info: Senior community; Pets allowed (with number and size limits)
  • HOA & community: Association with monthly HOA fee (listed amount not included here); Amenities include: billiard room, clubhouse, car wash area, fitness center, game room, jogging path, on-site management, picnic area, pool, sauna, shuffleboard court, tennis courts, manager on site, bocce ball, community room, heated pool, internet included, library, pickleball courts, street lights, recreation facilities

Exterior

  • Parking: Assigned parking; Guest parking; 2 parking spaces total
  • Utilities: Public water; Public sewer; Cable available; Water available; Sewer available
  • Home design: Condominium; Resale property; Faces east; 2-story building; Located west of US-1 on a private road
  • Construction: CBS construction; Composition shingle roof; Building area approximately 1,339 sq. ft.; Living area approximately 1,231 sq. ft.
  • Exterior features: Covered patio; Screened patio; Patio; Many trees; Paved road frontage; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Concrete flooring; Ceramic tile flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central individual heating; Central individual cooling
  • Interior features: Entrance foyer; Walk-in closets; Closet cabinetry
  • Laundry & utility: Laundry closet inside the unit

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 2-bed/2.0-bath condo listed at $140k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $29 ($346/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, employment D, amenities 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.
  • Market conditions: Rents soft (-0.4%/yr); 651 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $967 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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 D-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 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
1.57%
Cap rate
6.54%
Cash-on-cash
0.88%
DSCR
1.04
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.6%
Equity multiple
0.32×
Total profit
$-26,783
Equity at exit
$20,860
10-year hold
IRR
-36.1%
Equity multiple
-0.12×
Total profit
$-43,857
Equity at exit
$12,096

Cash invested: $39,172 (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 33467

Rents YoY
-0.4%
Active inventory
651
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,197 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$740
Vacancy / Maint / Mgmt
$461
Net cashflow
$29

Break-even live

Break-even rent $2,161
Max offer price $139,900
Occupancy floor 94%

Sensitivity live

Price -10% $126 -5% $77 +0% $29 +5% $-19 +10% $-68
Rent -10% $-145 -5% $-58 +0% $29 +5% $116 +10% $202
Rate -1.0pp $99 -0.5pp $64 base $29 +0.5pp $-7 +1.0pp $-44

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
$34,975
Closing costs
$4,197
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
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 2d 1 0.03mi
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 25d 1 0.03mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 12d 1 0.11mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 25d 1 0.17mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 20d 1 0.27mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 6d 1 0.29mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 21d 1 0.29mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 25d 1 0.31mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 25d 2 0.33mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 21d 1 0.36mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 25d 1 0.37mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 25d 1 0.42mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 25d 1 0.44mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 4d 1 0.44mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 25d 2 0.45mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 19d 1 0.46mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 6d 1 0.46mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 25d 1 0.46mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 4d 1 0.47mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 21d 1 0.48mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 25d 1 0.51mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 25d 1 0.51mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 16d 1 0.51mi
802 Sky Pine Way Unit E2 Greenacres, FL 2.0 2.0 1111 $1,750 $1.58 8d 1 0.51mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 11d 1 0.52mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 25d 1 0.52mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 18d 2 0.52mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,900 $1.92 0d 1 0.52mi
817 Sky Pine Way Unit H Greenacres, FL 2.0 2.0 1370 $2,300 $1.68 17d 1 0.54mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $1,800 $1.38 13d 2 0.55mi
6061 10th Ave N #242 Greenacres, FL 2.0 2.0 855 $2,000 $2.34 5d 1 0.57mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 3d 1 0.58mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 15d 1 0.58mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 4d 1 0.58mi
6049 Olivewood Cir Greenacres, FL 2.0 2.0 1377 $2,200 $1.60 25d 1 0.58mi
508 Shady Pine Way Unit D1 Greenacres, FL 2.0 2.0 1115 $1,850 $1.66 22d 1 0.60mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 25d 1 0.60mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,800 $1.47 0d 1 0.60mi
6043 10th Ave N #130 Greenacres, FL 3.0 2.0 1500 $2,300 $1.53 25d 1 0.61mi
511 Shady Pine Way Unit D2 Greenacres, FL 2.0 2.0 1115 $2,200 $1.97 25d 1 0.61mi

HOA detail condo

Monthly dues
$740 · $8,880/yr
Likely covers
watergasinternetcablepool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-06-18
    days on market $139,900 Active 111 DOM
  2. 2026-06-17
    days on market $139,900 Active 110 DOM
  3. 2026-06-16
    days on market $139,900 Active 109 DOM
  4. 2026-06-15
    days on market $139,900 Active 108 DOM
  5. 2026-06-13
    days on market $139,900 Active 106 DOM
  6. 2026-06-09
    days on market $139,900 Active 102 DOM
  7. 2026-06-08
    days on market $139,900 Active 101 DOM
  8. 2026-06-07
    days on market $139,900 Active 100 DOM
  9. 2026-06-04
    days on market $139,900 Active 97 DOM
  10. 2026-06-03
    days on market $139,900 Active 96 DOM
  11. 2026-06-02
    days on market $139,900 Active 95 DOM
  12. 2026-06-01
    days on market $139,900 Active 94 DOM
  13. 2026-05-31
    days on market $139,900 Active 93 DOM
  14. 2026-02-27
    listed $139,900 Active

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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 · 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
$26,365
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$2,109
− Management
−$2,109
− HOA
−$8,880
− Depreciation
−$4,070
Taxable loss
−$1,438
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$345
After-tax cash flow
$691/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 · 14 photos

Fair 45/100 Moderate rehab

The property is in fair condition with average exterior and interior conditions. It requires some landscaping and exterior painting to improve its curb appeal and overall value.

Repairs flagged

  • Major Landscaping — The landscaping is overgrown and in need of trimming.

Value-add opportunities

  • Both Landscaping and exterior painting — Landscaping and exterior painting can significantly improve the curb appeal and overall aesthetic of the property, which can increase its resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping is overgrown and in need of trimming. Major $15,000–50,000
Total estimated repair cost · 1 items $15,000–50,000

Value-add ROI direction

  • Both Landscaping and exterior painting — Landscaping and exterior painting can significantly improve the curb appeal and overall aesthetic of the property, which can increase its resale and rental 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
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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, FL
County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 3%

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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

1 event — show timeline
  • 2026-02-27 Listed $139,900 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…