CashFlowRE
Sign in Sign up
11055 SE Federal Hwy 🏢 Co-op
B+ Composite 76.91
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$79,000

11055 SE Federal Hwy · Hobe Sound, FL 33455
2 bd · 1.0 ba · 728 sqft · Manufactured · 3 Days on market
Built 1971 Poor condition

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

Listing remarks MLS

Welcome to easy Florida living in this charming 55 + coop community in beautiful Hobe Sound. Ideally located, the community is just minutes from shopping, dining, and everyday conveniences while still offering a peaceful atmosphere that makes Hobe Sound so special. Coastal destinations like Blowing Rocks, and Johnathan Dickinson State Park with hiking, kayaking and scenic trails. With beautiful beaches nearby, charming local shops, and the relaxed coastal lifestyle of the treasure coast, this community offers the perfect blend of recreation, convenience, and small town charm.

Key facts

  • Upgraded floors
  • Communal pool
  • Newer roof

Tags

COMMUNAL POOLCOMMON AREANEWER ROOFUPGRADED FLOORSCENTRAL AIRONE-WINDOW AC UNIT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $79,000 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $79k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $79k).
  • Cap rate 24.6% vs local median 3.3% in Hobe Sound — 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 69/100 on livability (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.8%/yr); 284 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 18 sale attempts since 28y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • 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 $79,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.80%
Cap rate
24.56%
Cash-on-cash
65.23%
DSCR
3.90
GRM
3.0

CMA / ARV

ARV (median comp)
$101,966
List price
$79,000
Delta
-11.83%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10885 SE Federal Hwy #55 0.25mi 2/1.0 672 (-8%) 15mo $72,000 $107 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 · 1.8% rent growth · sell at horizon

5-year hold
IRR
63.0%
Equity multiple
3.77×
Total profit
$61,174
Equity at exit
$11,779
10-year hold
IRR
67.1%
Equity multiple
7.39×
Total profit
$141,440
Equity at exit
$6,830

Cash invested: $22,120 (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 33455

Rents YoY
1.8%
Active inventory
284
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$2,213 medium interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$1,202

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 41%

Sensitivity live

Price -10% $1,257 -5% $1,230 +0% $1,202 +5% $1,175 +10% $1,148
Rent -10% $1,028 -5% $1,115 +0% $1,202 +5% $1,290 +10% $1,377
Rate -1.0pp $1,242 -0.5pp $1,223 base $1,202 +0.5pp $1,182 +1.0pp $1,161

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
$19,750
Closing costs
$2,370
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10230 SE Federal Hwy Lot 13 Hobe Sound, FL 1.0 1.0 700 $1,250 $1.79 24d 1 0.81mi
11810 SE Dixie Hwy Unit 1 Hobe Sound, FL 1.0 1.0 403 $2,000 $4.96 24d 1 0.94mi

Listing history 46 events

  1. 2026-06-21
    days on market $79,000 Active 3 DOM
  2. 2026-06-19
    pricedays on marketlisting id $79,000 Active 1 DOM
  3. 2026-03-16
    listed $89,900 Active 583-char remark
    Show marketing remark (583 chars)

    Welcome to easy Florida living in this charming 55 + coop community in beautiful Hobe Sound. Ideally located, the community is just minutes from shopping, dining, and everyday conveniences while still offering a peaceful atmosphere that makes Hobe Sound so special. Coastal destinations like Blowing Rocks, and Johnathan Dickinson State Park with hiking, kayaking and scenic trails. With beautiful beaches nearby, charming local shops, and the relaxed coastal lifestyle of the treasure coast, this community offers the perfect blend of recreation, convenience, and small town charm.

  4. 2019-11-12
    status Pending 295-char remark
    Show marketing remark (295 chars)

    Wood-bridge Cooperative 55+ community in Hobe Sound. Furnished pots pan TV everything (just being your teethbrush). Monthly fee of $195 includes cable, WIFI, water/sewer, trash, clubhouse, pool, shuffleboard. Minutes to the Hobe Sound Beach, shopping, restaurants. Sorry no dogs, no Motorcycles,

  5. 2018-10-18
    soldstatus $65,000 Closed 295-char remark
    Show marketing remark (295 chars)

    Wood-bridge Cooperative 55+ community in Hobe Sound. Furnished pots pan TV everything (just being your teethbrush). Monthly fee of $195 includes cable, WIFI, water/sewer, trash, clubhouse, pool, shuffleboard. Minutes to the Hobe Sound Beach, shopping, restaurants. Sorry no dogs, no Motorcycles,

  6. 2018-09-07
    historical Pending W/Cont 295-char remark
    Show marketing remark (295 chars)

    Wood-bridge Cooperative 55+ community in Hobe Sound. Furnished pots pan TV everything (just being your teethbrush). Monthly fee of $195 includes cable, WIFI, water/sewer, trash, clubhouse, pool, shuffleboard. Minutes to the Hobe Sound Beach, shopping, restaurants. Sorry no dogs, no Motorcycles,

  7. 2018-08-28
    listed $74,900 Active 295-char remark
    Show marketing remark (295 chars)

    Wood-bridge Cooperative 55+ community in Hobe Sound. Furnished pots pan TV everything (just being your teethbrush). Monthly fee of $195 includes cable, WIFI, water/sewer, trash, clubhouse, pool, shuffleboard. Minutes to the Hobe Sound Beach, shopping, restaurants. Sorry no dogs, no Motorcycles,

  8. 2016-06-26
    historical
  9. 2016-06-26
    historical
  10. 2016-06-26
    historical
  11. 2016-01-11
    price $28,000
  12. 2016-01-11
    price $15,000
  13. 2015-04-30
    soldstatus $26,900 Closed
  14. 2015-04-11
    price $29,900
  15. 2015-04-11
    price $27,900
  16. 2015-03-29
    historical
  17. 2015-03-19
    listed $36,000 Active
  18. 2015-02-20
    historical
  19. 2015-01-16
    listed $18,000
  20. 2014-11-12
    historical
  21. 2014-09-28
    listed $22,500
  22. 2014-08-01
    soldstatus $28,000
  23. 2014-08-01
    price $30,900
  24. 2014-02-19
    listed $30,900
  25. 2013-11-11
    listed $47,900
  26. 2012-11-30
    price $20,000
  27. 2012-11-30
    soldstatus $15,000
  28. 2012-05-17
    listed $20,000
  29. 2011-02-11
    historical
  30. 2010-08-10
    listed $65,000
  31. 2009-06-19
    soldstatus $33,000
  32. 2009-06-19
    price $44,500
  33. 2009-01-09
    soldstatus $60,000
  34. 2009-01-09
    price $69,500
  35. 2008-12-04
    listed $33,000
  36. 2008-07-14
    listed $60,000
  37. 2007-08-16
    soldstatus $22,000
  38. 2007-07-23
    listed $49,900
  39. 2007-07-17
    historical
  40. 2007-06-27
    historical
  41. 2007-06-18
    listed $24,900
  42. 2007-04-23
    listed $115,000
  43. 2006-11-27
    listed $160,000
  44. 2005-11-07
    listed $29,500
  45. 1999-03-31
    historical
  46. 1998-03-23
    listed $9,500

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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 1 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
$26,558
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$2,125
− Management
−$2,125
− Depreciation
−$2,298
Taxable income
$14,005
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,361
After-tax cash flow
$11,068/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 · 2 photos

Poor 20/100 Extensive rehab

This manufactured home requires extensive repairs and maintenance, including roof replacement and exterior painting, to improve its condition and value.

Repairs flagged

  • Major roof — Signs of wear and potential leaks
  • Major exterior siding — Worn and peeling
  • Major landscaping — Overgrown and unkempt

Value-add opportunities

  • Both landscaping — Improves curb appeal and property value
  • Both paint exterior — Enhances curb appeal and property value
  • Both repair roof — Prevents water damage and extends home's lifespan

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of wear and potential leaks Major $15,000–50,000
exterior siding · Worn and peeling Major $15,000–50,000
landscaping · Overgrown and unkempt Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both landscaping — Improves curb appeal and property value
  • Both paint exterior — Enhances curb appeal and property value
  • Both repair roof — Prevents water damage and extends home's lifespan

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+731.6% since first listed
47 events — show timeline
  • 2026-06-19 Listed $79,000 FSBO.com
  • 2026-05-28 Contingent MARMLS
  • 2026-05-19 Sold (MLS) $73,000 MARMLS
  • 2026-03-16 Listed $89,900 MARMLS
  • 2019-11-12 Pending MCRTC
  • 2018-10-18 Sold (MLS) $65,000 MCRTC
  • 2018-09-07 Contingent MCRTC
  • 2018-08-28 Listed $74,900 MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-01-11 Price Changed $15,000 MCRTC
  • 2016-01-11 Price Changed $28,000 MCRTC
  • 2015-04-30 Sold (MLS) $26,900 Beaches MLS
  • 2015-04-11 Price Changed $27,900 Beaches MLS
  • 2015-04-11 Price Changed $29,900 Beaches MLS
  • 2015-03-29 Listing Removed MCRTC
  • 2015-03-19 Listed $36,000 Beaches MLS
  • 2015-02-20 Listing Removed MCRTC
  • 2015-01-16 Listed $18,000 MCRTC
  • 2014-11-12 Listing Removed MCRTC
  • 2014-09-28 Listed $22,500 MCRTC
  • 2014-08-01 Price Changed $30,900 MCRTC
  • 2014-08-01 Sold (MLS) $28,000 MCRTC
  • 2014-02-19 Listed $30,900 MCRTC
  • 2013-11-11 Listed $47,900 MCRTC
  • 2012-11-30 Sold (MLS) $15,000 MCRTC
  • 2012-11-30 Price Changed $20,000 MCRTC
  • 2012-05-17 Listed $20,000 MCRTC
  • 2011-02-11 Listing Removed MCRTC
  • 2010-08-10 Listed $65,000 MCRTC
  • 2009-06-19 Price Changed $44,500 MCRTC
  • 2009-06-19 Sold (MLS) $33,000 MCRTC
  • 2009-01-09 Sold (MLS) $60,000 MCRTC
  • 2009-01-09 Price Changed $69,500 MCRTC
  • 2008-12-04 Listed $33,000 MCRTC
  • 2008-07-14 Listed $60,000 MCRTC
  • 2007-08-16 Sold (MLS) $22,000 Beaches MLS
  • 2007-07-23 Listed $49,900 MCRTC
  • 2007-07-17 Listing Removed Beaches MLS
  • 2007-06-27 Listing Removed MCRTC
  • 2007-06-18 Listed $24,900 Beaches MLS
  • 2007-04-23 Listed $115,000 MCRTC
  • 2006-11-27 Listed $160,000 MCRTC
  • 2005-11-07 Listed $29,500 MCRTC
  • 1999-03-31 Listing Removed MCRTC
  • 1998-03-23 Listed $9,500 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…