CashFlowRE
Sign in Sign up
No image
B Composite 71.07
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

6895 Willow Wood Dr #1023 · Boca Raton, FL 33434
2 bd · 2.0 ba · 1,054 sqft · Condo public records · 213 Days on market
Built 1980 $851/mo HOA · 22% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

Key facts

  • Screened balcony
  • 24hr manned security
  • Toto toilet

Tags

STAINLESS STEEL APPLIANCESBUILT OUT CLOSET IN MASTERTOTO TOILETNEW VANITIESSCREENED BALCONY24HR MANNED SECURITY

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Community clubhouse; Fitness center; Golf course; Community pool; Spa / hot tub; Tennis courts; Pickleball courts; On-site cafe/restaurant; Community room; Sidewalks; Association includes cable TV, insurance, grounds maintenance, security, trash, water, common area maintenance and elevator; Monthly HOA fee

Exterior

  • Parking: Assigned parking; Guest parking; 1 open parking space
  • Security: Gated community with guard; Entry phone/intercom; Security patrol
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Condominium; 8-story building; Faces north; Located west of US-1 on a private road
  • Construction: CBS construction
  • Exterior features: Sidewalks; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Split bedroom layout; Blinds on windows

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 $1k ($12k/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.

Location & tenants

  • Location reads 77/100 on livability (#192 in FL, #3,070 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, health & safety A+, crime B+; Watch: amenities D, 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: Whispering Pines Elementary School (math 62% / reading 69%, grade B+, #500 of 2,144 statewide, top 24%, 1,015 students, 25% FRL); Omni Middle School (math 66% / reading 66%, grade A-, #93 of 571 statewide, top 16%, 1,128 students, 29% FRL); Spanish River Community High School (math 64% / reading 74%, grade B, #63 of 667 statewide, top 10%, 2,578 students, 25% FRL) — zoned schools average 26% FRL vs 52% district-wide (26 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 67% 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: Rents rising (+1.8%/yr); 418 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $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.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $56k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 213 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask is 6533% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $500; list at $199k implies a 39700% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 22% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/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 213 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
1.95%
Cap rate
12.39%
Cash-on-cash
21.77%
DSCR
1.97
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.81% rent growth · sell at horizon

5-year hold
IRR
12.8%
Equity multiple
1.50×
Total profit
$28,012
Equity at exit
$29,672
10-year hold
IRR
20.6%
Equity multiple
2.63×
Total profit
$90,820
Equity at exit
$17,206

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 33434

Rents YoY
1.8%
Active inventory
418
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$3,882 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$78 /mo · $941/yr
Insurance
$83
HOA
$851
Vacancy / Maint / Mgmt
$815
Net cashflow
$1,011

Break-even live

Break-even rent $2,602
Max offer price $199,000
Occupancy floor 69%

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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6797 Willow Wood Dr #6034 Boca Raton, FL 2.0 2.0 1260 $4,900 $3.89 24d 1 0.04mi
6805 Willow Wood Dr #5042 Boca Raton, FL 2.0 2.0 1260 $5,500 $4.37 22d 1 0.09mi
7067 Rain Forest Dr Boca Raton, FL 2.0 2.0 1271 $3,000 $2.36 24d 1 0.45mi
10235 Entrada Pl Boca Raton, FL 1.0–3.0 1.0–2.0 952 $2,349 $2.47 2d 26 0.70mi
3205 Bridgewood Dr #3205 Boca Raton, FL 2.0 2.5 1400 $3,200 $2.29 24d 1 0.70mi
3604 Bridgewood Dr Boca Raton, FL 2.0 2.5 1400 $2,450 $1.75 24d 1 0.81mi
3509 NW 25th Way Boca Raton, FL 3.0 2.0 1427 $5,200 $3.64 24d 1 0.83mi
3705 Bridgewood Dr Boca Raton, FL 2.0 2.0 1400 $3,500 $2.50 24d 1 0.88mi
2404 Bridgewood Dr Boca Raton, FL 2.0 2.5 1400 $4,700 $3.36 24d 1 0.94mi
19809 Boca West Dr Unit 4043 Boca Raton, FL 2.0 2.0 1400 $3,100 $2.21 24d 1 0.99mi
20889 Saint Andrews Blvd Boca Raton, FL 2.0 2.0 1200 $3,090 $2.58 20d 1 1.00mi
1405 Bridgewood Dr Unit 1405 Boca Raton, FL 2.0 2.5 1400 $3,100 $2.21 24d 1 1.00mi
1405 Bridgewood Dr Unit 1405 Boca Raton, FL 2.0 2.5 1400 $3,000 $2.14 22d 1 1.00mi
19550 Sawgrass Dr #2102 Boca Raton, FL 2.0 2.0 1460 $5,500 $3.77 24d 1 1.00mi
7738 Lakeside Blvd #373 Boca Raton, FL 2.0 2.0 1050 $2,200 $2.10 24d 1 1.02mi
20901 St Andrews Blvd Boca Raton, FL 1.0–3.0 1.0–3.0 1356 $3,100 $2.29 10d 1 1.04mi
6079 Town Colony Dr Boca Raton, FL 1.0–2.0 1.0–2.0 902 $3,081 $3.42 1d 16 1.06mi
7835 Lakeside Blvd #946 Boca Raton, FL 2.0 2.0 1050 $3,800 $3.62 5d 1 1.11mi
7754 Lakeside Blvd #446 Boca Raton, FL 2.0 2.0 1050 $3,500 $3.33 24d 1 1.15mi
7754 Lakeside Blvd #483 Boca Raton, FL 2.0 2.0 1050 $2,700 $2.57 2d 1 1.15mi
5881 Town Bay Dr Boca Raton, FL 1.0–3.0 1.0–2.0 1050 $2,832 $2.70 1d 25 1.42mi
445 Fanshaw N Boca Raton, FL 2.0 1.5 819 $1,550 $1.89 7d 1 1.48mi
445 Fanshaw N Boca Raton, FL 2.0 1.5 819 $1,575 $1.92 24d 1 1.48mi

HOA detail condo

Monthly dues
$851 · $10,212/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-04-30
    status Pending
  2. 2026-03-31
    historical Active Under Contract
  3. 2026-03-02
    price $199,000
  4. 2026-03-02
    status Active
  5. 2025-11-01
    historical
  6. 2025-06-30
    historical $3,000
  7. 2025-06-01
    listed $3,000
  8. 2025-05-31
    listed $299,000 Active
  9. 2017-05-31
    soldstatus $500 Closed 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  10. 2017-04-28
    historical Contingent 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  11. 2017-04-04
    price $500 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  12. 2016-12-22
    price $6,000 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  13. 2016-11-30
    price $9,500 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  14. 2016-11-04
    price $9,600 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  15. 2016-10-24
    price $9,700 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  16. 2016-10-10
    price $9,800 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  17. 2016-10-02
    price $9,900 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  18. 2016-06-24
    listed $10,000 Active 525-char remark
    Show marketing remark (525 chars)

    BEST BUY IN BOCA WEST $500 AND SELLER TO PAY $10,000 TOWARDS MEMBERSHIP! Open and bright 2 bedroom, 2 bath 2nd floor condo in Willow Wood in popular Boca West Country Club. Condo is furnished, tile floors throughout unit. AC new in 2010. Laundry facilities located on floor. Community pool next to building. Come enjoy the Boca West lifestyle! Perfect for seasonal or year round living. Priced to sell. Mandatory club equity membership $70,000 at time of purchase plus annual dues depending on type of membership desired.

  19. 2016-06-06
    historical
  20. 2016-06-01
    status Active
  21. 2016-06-01
    historical
  22. 2016-04-01
    price $10,000
  23. 2016-01-07
    listed $15,000 Active
  24. 1994-09-22
    soldstatus $48,500
  25. 1986-09-01
    soldstatus $87,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$941 · $78/mo
Projected year-2 tax
$1,652 · $138/mo
Expected delta
+$710/yr (+$59/mo · 75.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$46,583
− Mortgage interest
−$11,147
− Property taxes
−$941
− Insurance
−$995
− Repairs & maintenance
−$3,727
− Management
−$3,727
− HOA
−$10,212
− Depreciation
−$5,789
Taxable income
$10,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,411
After-tax cash flow
$9,718/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 — Boca Raton

Score
77/100
State rank
#192
US rank
#3070

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
City population
250,102
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
21,686
Household income
$77,269
Rent vs Own
21.8% rent · 78.2% own
Severe rent burden
812.0

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
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 18% Two or more races 13% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 9% Scotch-Irish 8% Italian 2%
Foreign-born
25% · Canada, Jamaica, South Korea
Languages at home
73% English-only · Spanish 15% Other Indo-European 4% Russian/Polish/Slavic 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
▼ -279.89%
Current HPI
271.1328
Rent YoY
▲ 1.81%
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

+127.4% since first listed
25 events — show timeline
  • 2026-04-30 Pending Beaches MLS
  • 2026-03-31 Contingent Beaches MLS
  • 2026-03-02 Price Changed $199,000 Beaches MLS
  • 2026-03-02 Relisted Beaches MLS
  • 2025-11-01 Listing Removed Beaches MLS
  • 2025-06-30 Rental Removed $3,000 GFLMLS
  • 2025-06-01 Listed for Rent $3,000 GFLMLS
  • 2025-05-31 Listed $299,000 Beaches MLS
  • 2017-05-31 Sold (MLS) $500 Beaches MLS
  • 2017-04-28 Contingent Beaches MLS
  • 2017-04-04 Price Changed $500 Beaches MLS
  • 2016-12-22 Price Changed $6,000 Beaches MLS
  • 2016-11-30 Price Changed $9,500 Beaches MLS
  • 2016-11-04 Price Changed $9,600 Beaches MLS
  • 2016-10-24 Price Changed $9,700 Beaches MLS
  • 2016-10-10 Price Changed $9,800 Beaches MLS
  • 2016-10-02 Price Changed $9,900 Beaches MLS
  • 2016-06-24 Listed $10,000 Beaches MLS
  • 2016-06-06 Listing Removed Beaches MLS
  • 2016-06-01 Relisted Beaches MLS
  • 2016-06-01 Listing Removed Beaches MLS
  • 2016-04-01 Price Changed $10,000 Beaches MLS
  • 2016-01-07 Listed $15,000 Beaches MLS
  • 1994-09-22 Sold (Public Records) $48,500 Public Records
  • 1986-09-01 Sold (Public Records) $87,500 Public Records

Property tax history

+2.7%/yr

Latest (2025): $941 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…