CashFlowRE
Sign in Sign up
10267 N Andover Coach Ln Unit A2
B Composite 73.98
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 +28.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.7/10.0
  • Schools +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,000

10267 N Andover Coach Ln Unit A2 · Wellington, FL 33449
2 bd · 2.0 ba · 1,420 sqft · Condo public records · 128 Days on market
Built 1992 $1159/mo HOA · 28% of rent

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

Listing remarks MLS

Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

Key facts

  • Pickleball courts
  • Screened-in patio
  • Primary suite

Tags

GOLF COURSE VIEWSOPEN KITCHENSCREENED-IN PATIOPRIMARY SUITEPICKLEBALL COURTSHAR-TRU TENNIS COURTS

Property features AI

Finance

  • Other: Pets allowed (subject to restrictions and possible limits)
  • HOA & community: Community of 1,045 units; HOA with monthly fee; HOA amenities include: clubhouse, fitness center, pool, sauna, spa/hot tub, tennis courts, pickleball courts, bocce ball, putting green, golf course, cabana, manager on site, business center, cafe/restaurant, library, internet included

Exterior

  • Parking: Attached garage with garage door opener (1 covered/garaged space); 2 open parking spaces
  • Security: Gated community with guard; Security system (owned); Security patrol; Smoke detectors
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available; Underground utilities; Water available; Sewer available
  • Home design: Condominium; Resale; Entry-level living area; Faces south; 2 total stories
  • Construction: CBS construction; Flat roof
  • Exterior features: Covered patio; Patio; Porch; On golf course; Paved road

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Entrance foyer; Kitchen island; Walk-in closets; Split bedroom layout
  • Laundry & utility: Laundry closet inside 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 $199k.

Deal economics

  • At list price, monthly cash flow is $675 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $199k).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 3.4% in Wellington — 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 73/100 on livability (#294 in FL, #4,986 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living 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: Panther Run Elementary School (math 85% / reading 82%, grade A+, #60 of 2,144 statewide, top 3%, 787 students, 19% FRL); Polo Park Middle School (math 65% / reading 68%, grade A-, #84 of 571 statewide, top 16%, 1,156 students, 33% FRL); Palm Beach Central High School (math 42% / reading 55%, grade D, #198 of 667 statewide, top 30%, 2,980 students, 40% FRL) — zoned schools average 31% FRL vs 52% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 66% at this address vs 50% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Palm Beach average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 168 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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

  • In year one you build about $33 of equity ($1k loan paydown + $-1k appreciation (-0.7% local appreciation)).
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.7% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y ago; this cycle's ask has dropped $70k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 28% of rent.
  • 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 $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.10%
Cap rate
10.36%
Cash-on-cash
14.53%
DSCR
1.65
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.67% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.3%
Equity multiple
1.57×
Total profit
$31,756
Equity at exit
$51,158
10-year hold
IRR
18.1%
Equity multiple
2.90×
Total profit
$105,657
Equity at exit
$56,429

Cash invested: $55,720 (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 33449

Home prices YoY
-0.2%
Active inventory
168
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$4,184 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$345 /mo · $4,146/yr
Insurance
$83
HOA
$1,159
Vacancy / Maint / Mgmt
$879
Net cashflow
$675

Break-even live

Break-even rent $3,330
Max offer price $199,000
Occupancy floor 79%

Sensitivity live

Price -10% $787 -5% $731 +0% $675 +5% $618 +10% $562
Rent -10% $344 -5% $509 +0% $675 +5% $840 +10% $1,005
Rate -1.0pp $775 -0.5pp $725 base $675 +0.5pp $623 +1.0pp $571

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
$49,750
Closing costs
$5,970
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10303 Andover Coach Cir Unit A1 Wellington, FL 2.0 2.0 1420 $5,500 $3.87 25d 1 0.03mi
10173 Andover Coach Cir Unit G2 Lake Worth, FL 3.0 2.0 1807 $3,500 $1.94 25d 1 0.07mi
10385 Wellington Parc Dr Lake Worth, FL 3.0 2.5 1783 $3,250 $1.82 20d 1 0.78mi
10457 Wellington Parc Dr Lake Worth, FL 3.0 2.5 1688 $3,200 $1.90 25d 1 0.78mi
3303 Custer Ave Lake Worth, FL 1.0 1.0 900 $2,000 $2.22 25d 1 0.94mi
10567 Paso Fino Dr Lake Worth, FL 3.0 2.0 1655 $3,950 $2.39 25d 1 1.16mi
10591 Paso Fino Dr Lake Worth, FL 3.0 2.0 1764 $3,500 $1.98 6d 1 1.19mi
9855 Herons Nest Ct Lake Worth, FL 1.0–3.0 1.0–2.0 1026 $2,244 $2.19 3d 7 1.22mi
4790 Navali Dr Lake Worth, FL 3.0 2.5 1708 $3,200 $1.87 25d 1 1.31mi
9015 Twigg Rd Lake Worth, FL 3.0 2.0 1008 $2,600 $2.58 6d 1 1.46mi
10372 Old Winston Ct Lake Worth, FL 3.0 2.0 1798 $3,395 $1.89 8d 1 1.48mi
4985 Navali Dr Lake Worth, FL 3.0 2.5 1604 $3,050 $1.90 2d 1 1.48mi

HOA detail condo

Monthly dues
$1,159 · $13,908/yr
Likely covers
waterinternetcablelandscapinggymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-18
    days on market $199,000 Active 128 DOM
  2. 2026-06-17
    days on market $199,000 Active 127 DOM
  3. 2026-06-16
    days on market $199,000 Active 126 DOM
  4. 2026-06-15
    days on market $199,000 Active 125 DOM
  5. 2026-06-13
    days on market $199,000 Active 123 DOM
  6. 2026-06-09
    days on market $199,000 Active 119 DOM
  7. 2026-06-07
    days on market $199,000 Active 117 DOM
  8. 2026-06-04
    days on market $199,000 Active 114 DOM
  9. 2026-06-03
    days on market $199,000 Active 113 DOM
  10. 2026-06-01
    days on market $199,000 Active 111 DOM
  11. 2026-05-31
    days on market $199,000 Active 110 DOM
  12. 2026-04-10
    price $199,000
  13. 2026-03-30
    price $210,000
  14. 2026-03-02
    price $225,000
  15. 2026-02-23
    price $239,000
  16. 2026-02-10
    listed $269,000 Active
  17. 2025-12-22
    historical
  18. 2025-04-04
    listed $305,000 Active
  19. 2024-05-22
    soldstatus $285,000
  20. 2024-05-14
    soldstatus $285,000 Closed 3158-char remark
    Show marketing remark (3158 chars)

    Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

  21. 2024-03-25
    status Pending 3158-char remark
    Show marketing remark (3158 chars)

    Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

  22. 2024-03-01
    historical Active Under Contract 3158-char remark
    Show marketing remark (3158 chars)

    Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

  23. 2024-02-11
    listed $295,000 Active 3158-char remark
    Show marketing remark (3158 chars)

    Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

  24. 2024-02-08
    historical $295,000 3158-char remark
    Show marketing remark (3158 chars)

    Come see the best of everything! Don't miss this opportunity to own a stunning 2 bedroom 2 bathroom home on the golf course, with top-notch upgrades and finishes. This first floor home boasts a spacious kitchen with quartz counter tops and backsplash, Everything is new here from the 42 in cabinets with showcase lighting, brass hardware & high-end cafe appliances. The luxery vinyl flooring throughout adds elegance and durability, along with the 6'' baseboards & crown molding. The primary bedroom features fitted closet & a luxurious master bathroom with a double-sized frameless walk-in shower tiled to ceiling, quartz counter top & cabinets with dual sinks, & brass hardware & faucets. Second bathroom also has frameless walk-in shower, vanity, quartz counters, and brass fixtures. Call today! This residence has everything you need to enjoy the best of country club living. Enjoy rollong golf course views as you sip your morning coiffe or an afternoon glass of wine. ! Wycliffe Golf & Country Club Is a mandatory membership community, with the best lifestyle In South Florida. Showcasing two challenging 18 hole championship golf courses. Designed by award winning architects Karl Litten and John Sanford, with contrasting styles. There are 14 Har-Tru tennis courts, with center court Stadium seating. The sports court will feature 8 pickle ball courts. Private dining room "Flavours" surpasses the highest expectation. The "Watermark", dining room continues to have great parties and entertainment, and who doesn't love our "Grill" for breakfast, lunch and dinner. Wait until you see "The Cliff". This lobby bar and lounge, is the highlight of this renovation. In addition, we love our newly renovated state of the art fitness center, with Pilates studio and classes, aerobics, yoga, spin, water aerobics, personal trainers and more fitness classes than a person could take in a day. Newly renovated Thyre our full service spa, physical therapy, sauna, steam, and Olympic Size Swimming. Ladies and Men's card rooms, clubs and organizations for every interest. Fabulous programs and special events, lots of dinner dances, trivia nights, shows and activities. Best of all we are located just minutes from the International Polo and Dressage and Jumping events, at the Wellington Equestrian Center. Centrally located, Wycliffe has easy access to Boca Raton, Delray Beach, Palm Beach, City Place and the West Palm Beach airport. Wycliffe homeowners association provides Comcast high speed internet, telephone and cable TV to contain the X1 platform with whole-house DVR, High Definition and 3 additional HD boxes which cover up to 4 TVs with voice activated remotes, including HBO and Showtime. The high speed internet service of 150 mbps speed and telephone service, local and long distance calling, included in the HOA. All landscaping maintenance, sprinkler systems, exterior painting, pressure cleaning the roofs, and security is included in the quarterly HOA maintenance fee. Wycliffe has roving guards, paramedics on campus, monitored alarm systems, and manned gates.

  25. 2022-11-21
    soldstatus $150,000
  26. 2022-11-16
    soldstatus $150,000 Closed
  27. 2022-10-01
    status Pending
  28. 2022-09-23
    listed $175,000 Active
  29. 2016-12-27
    soldstatus $20,750 Closed
  30. 2016-11-14
    historical Active Under Contract
  31. 2016-11-11
    price $22,900
  32. 2016-11-04
    price $24,900
  33. 2016-10-20
    price $26,900
  34. 2016-09-20
    price $35,900
  35. 2016-08-19
    price $37,900
  36. 2016-06-17
    price $38,900
  37. 2016-05-06
    price $40,000
  38. 2016-03-21
    soldstatus $120,000
  39. 2016-03-03
    listed $45,000 Active
  40. 2014-11-05
    historical
  41. 2014-08-31
    price $55,000 Active
  42. 2014-08-31
    status Active
  43. 2014-08-18
    historical
  44. 2014-08-09
    price $45,000
  45. 2014-08-09
    price $85,000
  46. 2014-07-23
    price $85,000
  47. 2014-06-16
    price $87,000
  48. 2014-03-06
    listed $89,000 Active
  49. 2013-09-21
    historical
  50. 2009-11-19
    soldstatus $65,000

ⓘ 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
$4,146 · $345/mo
Projected year-2 tax
$4,146 · $345/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 2/10 Low
  • 🌡 Heat 9/10 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 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
$50,213
− Mortgage interest
−$11,147
− Property taxes
−$4,146
− Insurance
−$995
− Repairs & maintenance
−$4,017
− Management
−$4,017
− HOA
−$13,908
− Depreciation
−$5,789
Taxable income
$6,193
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,486
After-tax cash flow
$6,610/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 — Wellington

Score
73/100
State rank
#294
US rank
#4986

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
60,184
Population (ZIP)
9,131

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 16% Black 14% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Cuban 3% Salvadoran 2%
Common ancestry
Scotch-Irish 5% Romanian 4% Hispanic 3%
Foreign-born
21% · Canada, Jamaica, Vietnam
Languages at home
75% English-only · Spanish 12% French/Haitian/Cajun 4% 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
▼ -0.67%
Current HPI
271.0184
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-0.5% since first listed
45 events — show timeline
  • 2026-04-10 Price Changed $199,000 Beaches MLS
  • 2026-03-30 Price Changed $210,000 Beaches MLS
  • 2026-03-02 Price Changed $225,000 Beaches MLS
  • 2026-02-23 Price Changed $239,000 Beaches MLS
  • 2026-02-10 Listed $269,000 Beaches MLS
  • 2025-12-22 Listing Removed Beaches MLS
  • 2025-04-04 Listed $305,000 Beaches MLS
  • 2024-05-22 Sold (Public Records) $285,000 Public Records
  • 2024-05-14 Sold (MLS) $285,000 Beaches MLS
  • 2024-03-25 Pending Beaches MLS
  • 2024-03-01 Contingent Beaches MLS
  • 2024-02-11 Listed $295,000 Beaches MLS
  • 2024-02-08 Coming Soon $295,000 Beaches MLS
  • 2022-11-21 Sold (Public Records) $150,000 Public Records
  • 2022-11-16 Sold (MLS) $150,000 Beaches MLS
  • 2022-10-01 Pending Beaches MLS
  • 2022-09-23 Listed $175,000 Beaches MLS
  • 2016-12-27 Sold (MLS) $20,750 Beaches MLS
  • 2016-11-14 Contingent Beaches MLS
  • 2016-11-11 Price Changed $22,900 Beaches MLS
  • 2016-11-04 Price Changed $24,900 Beaches MLS
  • 2016-10-20 Price Changed $26,900 Beaches MLS
  • 2016-09-20 Price Changed $35,900 Beaches MLS
  • 2016-08-19 Price Changed $37,900 Beaches MLS
  • 2016-06-17 Price Changed $38,900 Beaches MLS
  • 2016-05-06 Price Changed $40,000 Beaches MLS
  • 2016-03-21 Sold (Public Records) $120,000 Public Records
  • 2016-03-03 Listed $45,000 Beaches MLS
  • 2014-11-05 Listing Removed Beaches MLS
  • 2014-08-31 Relisted Beaches MLS
  • 2014-08-31 Price Changed $55,000 Beaches MLS
  • 2014-08-18 Listing Removed Beaches MLS
  • 2014-08-09 Price Changed $85,000 Beaches MLS
  • 2014-08-09 Price Changed $45,000 Beaches MLS
  • 2014-07-23 Price Changed $85,000 Beaches MLS
  • 2014-06-16 Price Changed $87,000 Beaches MLS
  • 2014-03-06 Listed $89,000 Beaches MLS
  • 2013-09-21 Listing Removed Beaches MLS
  • 2009-11-19 Sold (Public Records) $65,000 Public Records
  • 2009-11-17 Sold (MLS) $65,000 Beaches MLS
  • 2009-10-03 Listing Removed Beaches MLS
  • 2009-02-12 Listed $75,000 Beaches MLS
  • 2008-01-11 Listing Removed Beaches MLS
  • 2007-10-11 Listed $190,000 Beaches MLS
  • 2007-05-16 Listed $200,000 Beaches MLS

Property tax history

+8.5%/yr

Latest (2025): $4,146 · +262.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…