CashFlowRE
Sign in Sign up
4707 47th Way
D Composite 43.03
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).

  • ARV discount +10.4/15.0
  • Cash flow +8.6/30.0
  • 1% rule +7.5/10.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$215,000

4707 47th Way · West Palm Beach, FL 33407
2 bd · 2.5 ba · 1,236 sqft · Townhouse public records · 76 Days on market
Built 1984 1,346 sqft lot Est $230k · 6% under $671/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious & clean 2/2.5 townhome in Village of Saldalwood Lakes. Great split bedroom floor plan with double master bedroom & baths. Porcelain tile on the main floor, beautiful wood in the bedrooms and new carpet on stairs. Full size washer/dryer. New paint. Hot tub negotiable. The best location in the community with peaceful water views from the townhome and nice sized grassy area. No parking lot views here! Kiddy park, tennis court, and pool also nearby. 2 parking spaces assigned to buyer. Water, sewer, trash & basic cable included in the hoa. Best priced townhome in Village of Sandalwood Lakes!

Key facts

  • Direct canal view
  • Tennis courts
  • Private fenced yard

Tags

DIRECT CANAL VIEWPRIVATE FENCED YARDTILED PATIOOLYMPIC SIZE POOLTENNIS COURTS

Property features AI

Finance

  • HOA & community: Homeowners association with monthly fee; HOA fee $671 per month; HOA covers cable TV, insurance, sewer and water; Community amenities include pool, tennis courts, jogging path, street lights, parking and trash chute; Pets allowed with restrictions (breed, number and size limits)

Exterior

  • Parking: 2 assigned parking spaces plus guest parking
  • Utilities: Public water; Public sewer; Cable available; Water and sewer available
  • Home design: Townhouse; Single-story (multi/split level layout noted); Resale property; Faces west
  • Construction: Built with other/unspecified construction materials; Other roof type
  • Exterior features: Fenced yard; Not waterfront

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Carpet; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms, 1 half bathroom (3 total)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closets; Split bedroom layout
  • Laundry & utility: Laundry inside

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/2.5-bath townhouse listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $182k (15.2% below list).
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $182k (15.2% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% vs local median 3.8% in West Palm Beach — 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 82/100 on livability (#75 in FL, #1,255 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, crime 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: Egret Lake Elementary School (math 32% / reading 37%, grade F, #1,709 of 2,144 statewide, top 81%, 569 students, 80% FRL); Bear Lakes Middle School (math 19% / reading 33%, grade F, #506 of 571 statewide, top 89%, 842 students, 74% FRL); Palm Beach Lakes High School (math 17% / reading 26%, grade F, #546 of 667 statewide, top 82%, 2,688 students, 70% FRL) — zoned schools average 75% FRL vs 52% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% 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 (+3.1%/yr); 305 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $1k of loan paydown is wiped out by about $6k 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 76 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y ago; this cycle's ask has dropped $13k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; list at $215k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 25% 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 $182,386 (15.2% 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 76 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is F 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. 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?
  8. 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.
  9. 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.
  10. 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
1.25%
Cap rate
5.26%
Cash-on-cash
-3.68%
DSCR
0.84
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$229,896
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6606 66th Way 0.64mi 2/2.5 1,236 (0%) 9mo $230,000 $186 63

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 · 3.08% rent growth · sell at horizon

5-year hold
IRR
-22.0%
Equity multiple
0.24×
Total profit
$-45,835
Equity at exit
$32,057
10-year hold
IRR
-14.8%
Equity multiple
0.14×
Total profit
$-51,943
Equity at exit
$18,589

Cash invested: $60,200 (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 33407

Rents YoY
3.1%
Active inventory
305
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,689 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$421 /mo · $5,048/yr
Insurance
$90
HOA
$671
Vacancy / Maint / Mgmt
$565
Net cashflow
$-185

Break-even live

Break-even rent $2,922
Max offer price $182,386
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
$53,750
Closing costs
$6,450
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3590 Village Blvd West Palm Beach, FL 1.0–3.0 1.0–2.0 1074 $2,798 $2.60 1d 29 0.77mi
5911 Barbados Way E West Palm Beach, FL 3.0 2.0 1454 $2,900 $1.99 21d 1 0.83mi
5911 Barbados Way E West Palm Beach, FL 3.0 2.0 1454 $2,900 $1.99 24d 1 0.83mi
195 River Grove Way West Palm Beach, FL 2.0 1.0–2.0 828 $3,002 $3.63 1d 18 0.92mi
4400 Portofino Way West Palm Beach, FL 1.0–3.0 1.0–2.0 1222 $2,528 $2.07 17d 60 1.05mi
5662 Parke Ave West Palm Beach, FL 3.0 2.0 1176 $3,000 $2.55 3d 1 1.28mi
5649 Mentmore Dr Riviera Beach, FL 3.0 2.5 1450 $2,900 $2.00 24d 1 1.28mi
4385 Willow Brook Cir West Palm Beach, FL 3.0 2.0 1468 $3,200 $2.18 21d 1 1.32mi

HOA detail

Monthly dues
$671 · $8,052/yr
Likely covers
watersewertrashcablepool

Listing history 40 events

  1. 2026-06-18
    days on market $215,000 Active 76 DOM
  2. 2026-06-17
    days on market $215,000 Active 75 DOM
  3. 2026-06-16
    days on market $215,000 Active 74 DOM
  4. 2026-06-15
    pricedays on market $215,000 Active 73 DOM
  5. 2026-06-13
    days on market $220,000 Active 71 DOM
  6. 2026-06-09
    days on market $220,000 Active 67 DOM
  7. 2026-06-08
    days on market $220,000 Active 66 DOM
  8. 2026-06-07
    days on market $220,000 Active 65 DOM
  9. 2026-06-04
    days on market $220,000 Active 62 DOM
  10. 2026-06-03
    days on market $220,000 Active 61 DOM
  11. 2026-06-02
    days on market $220,000 Active 60 DOM
  12. 2026-06-01
    days on market $220,000 Active 59 DOM
  13. 2026-05-31
    pricedays on market $220,000 Active 58 DOM
  14. 2026-04-28
    price $225,000
  15. 2026-04-03
    listed $228,000 Active
  16. 2024-08-09
    historical $2,050
  17. 2024-07-19
    listed $2,050
  18. 2024-03-19
    historical $2,050
  19. 2024-02-21
    historical
  20. 2024-02-20
    price $2,050
  21. 2024-01-30
    price $264,900
  22. 2024-01-29
    price $2,100
  23. 2024-01-12
    price $269,000
  24. 2024-01-04
    listed $2,150
  25. 2023-12-20
    status Active
  26. 2023-12-19
    historical Active Under Contract
  27. 2023-12-01
    price $275,000
  28. 2023-11-06
    listed $279,999 Active
  29. 2015-01-23
    soldstatus $100,000
  30. 2015-01-20
    soldstatus $100,000 Closed 620-char remark
    Show marketing remark (620 chars)

    Spacious & clean 2/2.5 townhome in Village of Saldalwood Lakes. Great split bedroom floor plan with double master bedroom & baths. Porcelain tile on the main floor, beautiful wood in the bedrooms and new carpet on stairs. Full size washer/dryer. New paint. Hot tub negotiable. The best location in the community with peaceful water views from the townhome and nice sized grassy area. No parking lot views here! Kiddy park, tennis court, and pool also nearby. 2 parking spaces assigned to buyer. Water, sewer, trash & basic cable included in the hoa. Best priced townhome in Village of Sandalwood Lakes!

  31. 2014-12-16
    historical Contingent 620-char remark
    Show marketing remark (620 chars)

    Spacious & clean 2/2.5 townhome in Village of Saldalwood Lakes. Great split bedroom floor plan with double master bedroom & baths. Porcelain tile on the main floor, beautiful wood in the bedrooms and new carpet on stairs. Full size washer/dryer. New paint. Hot tub negotiable. The best location in the community with peaceful water views from the townhome and nice sized grassy area. No parking lot views here! Kiddy park, tennis court, and pool also nearby. 2 parking spaces assigned to buyer. Water, sewer, trash & basic cable included in the hoa. Best priced townhome in Village of Sandalwood Lakes!

  32. 2014-11-17
    price $110,000 620-char remark
    Show marketing remark (620 chars)

    Spacious & clean 2/2.5 townhome in Village of Saldalwood Lakes. Great split bedroom floor plan with double master bedroom & baths. Porcelain tile on the main floor, beautiful wood in the bedrooms and new carpet on stairs. Full size washer/dryer. New paint. Hot tub negotiable. The best location in the community with peaceful water views from the townhome and nice sized grassy area. No parking lot views here! Kiddy park, tennis court, and pool also nearby. 2 parking spaces assigned to buyer. Water, sewer, trash & basic cable included in the hoa. Best priced townhome in Village of Sandalwood Lakes!

  33. 2014-11-05
    listed $118,000 Active 620-char remark
    Show marketing remark (620 chars)

    Spacious & clean 2/2.5 townhome in Village of Saldalwood Lakes. Great split bedroom floor plan with double master bedroom & baths. Porcelain tile on the main floor, beautiful wood in the bedrooms and new carpet on stairs. Full size washer/dryer. New paint. Hot tub negotiable. The best location in the community with peaceful water views from the townhome and nice sized grassy area. No parking lot views here! Kiddy park, tennis court, and pool also nearby. 2 parking spaces assigned to buyer. Water, sewer, trash & basic cable included in the hoa. Best priced townhome in Village of Sandalwood Lakes!

  34. 2008-12-31
    soldstatus $95,000
  35. 2008-12-29
    soldstatus $95,000
  36. 2008-12-12
    historical
  37. 2008-10-03
    listed $110,000
  38. 2008-01-31
    historical
  39. 2007-11-03
    listed $149,000
  40. 1994-12-12
    soldstatus $55,300

ⓘ 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
$5,048 · $421/mo
Projected year-2 tax
$5,048 · $421/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 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 · 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
$32,265
− Mortgage interest
−$12,043
− Property taxes
−$5,048
− Insurance
−$1,075
− Repairs & maintenance
−$2,581
− Management
−$2,581
− HOA
−$8,052
− Depreciation
−$6,255
Taxable loss
−$5,370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,289
After-tax cash flow
$-927/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 — West Palm Beach

Score
82/100
State rank
#75
US rank
#1255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Palm Beach, FL
County
Palm Beach County · 1,438,312 people
City population
222,012
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
34,851
Household income
$59,993
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2157.0

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 0.62)
Race & ethnicity
Black 54% White 21% Hispanic / Latino 20% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Hispanic 8% Lithuanian 1% Romanian 1%
Foreign-born
26% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 17% French/Haitian/Cajun 8% Other Indo-European 1%

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
▼ -299.26%
Current HPI
363.3995
Rent YoY
▲ 3.08%
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

+306.9% since first listed
27 events — show timeline
  • 2026-04-28 Price Changed $225,000 Beaches MLS
  • 2026-04-03 Listed $228,000 Beaches MLS
  • 2024-08-09 Rental Removed $2,050 GFLMLS
  • 2024-07-19 Listed for Rent $2,050 GFLMLS
  • 2024-03-19 Rental Removed $2,050 RMLSFL
  • 2024-02-21 Listing Removed Beaches MLS
  • 2024-02-20 Price Changed $2,050 RMLSFL
  • 2024-01-30 Price Changed $264,900 Beaches MLS
  • 2024-01-29 Price Changed $2,100 RMLSFL
  • 2024-01-12 Price Changed $269,000 Beaches MLS
  • 2024-01-04 Listed for Rent $2,150 RMLSFL
  • 2023-12-20 Relisted Beaches MLS
  • 2023-12-19 Contingent Beaches MLS
  • 2023-12-01 Price Changed $275,000 Beaches MLS
  • 2023-11-06 Listed $279,999 Beaches MLS
  • 2015-01-23 Sold (Public Records) $100,000 Public Records
  • 2015-01-20 Sold (MLS) $100,000 Beaches MLS
  • 2014-12-16 Contingent Beaches MLS
  • 2014-11-17 Price Changed $110,000 Beaches MLS
  • 2014-11-05 Listed $118,000 Beaches MLS
  • 2008-12-31 Sold (Public Records) $95,000 Public Records
  • 2008-12-29 Sold (MLS) $95,000 Beaches MLS
  • 2008-12-12 Listing Removed Beaches MLS
  • 2008-10-03 Listed $110,000 Beaches MLS
  • 2008-01-31 Listing Removed Beaches MLS
  • 2007-11-03 Listed $149,000 Beaches MLS
  • 1994-12-12 Sold (Public Records) $55,300 Public Records

Property tax history

+13.2%/yr

Latest (2025): $5,048 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…