2940 SW 22nd Ave #7020 · Delray Beach, FL 33445

$170,000

2 bd · 2.0 ba · 1,126 sqft · Condo public records · 3 Days on market

Built 1980 $491/mo HOA · 21% of rent

---

Why this score? — see what drove the C 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 +19.1/30.0
• 1% rule +9.0/10.0
• ARV discount +7.5/15.0
• DSCR +6.0/10.0
• 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

Listing remarks

"Fixer-upper" 2/2, conveniently located close to I-95, the new Whole Foods, Trader Joes and surrounding shopping, downtown and the beach, you won't want to miss the opportunity to live in a quiet, safe community close to it all! Basic cable and water is included with rent and community has a heated pool and renovated clubhouse. Complimentary grills are throughout the neighborhood. Master bedroom is spacious enough to fit king sized bed with furniture. Master bedroom also has walk-in closet. Come visit this hidden gem today and get the opportunity to truly stylize this home to your own personal taste!

Key facts

• Renovated clubhouse
• Walk-in closet
• Heated pool

Tags

• HEATED POOL
• RENOVATED CLUBHOUSE
• WALK-IN CLOSET

Property features AI

Finance

• HOA & community: Community association (Sabal Pine South); HOA dues paid monthly; HOA covers internet, sewer, trash, and water; Community amenities: Clubhouse, Game Room, Parking, Pool, Shuffleboard Court, Storage, Bike Storage, Bocce Ball, Library, Street Lights

Exterior

• Parking: 1 open parking space
• Utilities: Public water; Public sewer; Water connected
• Home design: Condominium; One level; Faces north; Resale condition
• Construction: Block/CBS construction; Built with mixed, flat, and shingle roof; 2 total stories
• Exterior features: Waterfront property; Street lights

Interior

• Kitchen: Dishwasher; Microwave; Refrigerator
• Bedrooms: 2 bedrooms on main level
• Flooring: Carpet; Linoleum; Tile
• Bathrooms: 2 full bathrooms on main level
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Walk-in closet(s)
• Laundry & utility: In-unit laundry

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $170k.

Deal economics

• At list price, monthly cash flow is $180 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $170k).
• Cap rate 7.6% vs local median 4.3% in Delray 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 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities F.
• Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Orchard View Elementary School (math 48% / reading 47%, grade D, #1,182 of 2,144 statewide, top 55%, 596 students, 76% FRL); Boca Raton Community Middle School (math 59% / reading 61%, grade B, #135 of 571 statewide, top 24%, 1,225 students, 41% 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 at 47% FRL track the district average.
• Market conditions: Rents rising (+1.8%/yr); 354 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
• This rent runs 37% of the median local income ($78k/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 $1k of loan paydown is wiped out by about $5k 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

• Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
• Current owner paid $52k; list at $170k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: HOA is 21% 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 $170,000

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. 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?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are B-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?
5. Crime grade is D 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?
6. 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.
7. 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.
8. 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: 1.40% ✓
• Cap rate: 7.56%
• Cash-on-cash: 4.54%
• DSCR: 1.20
• GRM: 6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.83% rent growth · sell at horizon

5-year hold

• IRR: -10.8%
• Equity multiple: 0.61×
• Total profit: $-18,482
• Equity at exit: $25,348

10-year hold

• IRR: -3.7%
• Equity multiple: 0.77×
• Total profit: $-10,959
• Equity at exit: $14,698

Cash invested: $47,600 (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.

Methodology + full state rankings →

ZIP-level market 33445

• Rents YoY: 1.8%
• Active inventory: 354
• Price-to-rent: 6.0×

Monthly cashflow live

• Estimated rent: $2,379 high
• Mortgage (P&I): −$891
• Tax from tax record: −$246 /mo · $2,955/yr
• Insurance: −$71
• HOA: −$491
• Vacancy / Maint / Mgmt: −$500
• Net cashflow: $180

Break-even live

Break-even rent $2,151

Max offer price $170,000

Occupancy floor 87%

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: $42,500
• Closing costs: $5,100
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2900 SW 22nd Ave #5020 Delray Beach, FL	2.0	2.0	1126	$2,000	$1.78	24d	1	0.05mi
2900 SW 22nd Ave #5110 Delray Beach, FL	2.0	2.0	1126	$2,200	$1.95	20d	1	0.05mi
2820 SW 22nd Ave Unit 211 Delray Beach, FL	2.0	2.0	1126	$2,100	$1.87	3d	1	0.11mi
2900 SW 22nd Cir Unit 5020 Delray Beach, FL	2.0	2.0	1126	$2,000	$1.78	18d	1	0.12mi
2865 SW 22nd Ave #105 Delray Beach, FL	2.0	2.0	1136	$2,500	$2.20	24d	1	0.12mi
2865 SW 22nd Ave #1080 Delray Beach, FL	2.0	2.0	1142	$2,150	$1.88	7d	1	0.12mi
2740 SW 22nd Ave #1605 Delray Beach, FL	2.0	2.0	1013	$2,000	$1.97	7d	1	0.13mi
2805 SW 22nd Ave #104 Delray Beach, FL	2.0	2.0	964	$2,500	$2.59	24d	1	0.16mi
2805 SW 22nd Ave #104 Delray Beach, FL	2.0	2.0	964	$2,450	$2.54	7d	1	0.16mi
2885 SW 22nd Ave #106 Delray Beach, FL	2.0	2.0	1136	$2,000	$1.76	4d	1	0.17mi
2825 SW 22nd Ave #201 Delray Beach, FL	2.0	2.0	1142	$2,150	$1.88	5d	1	0.18mi
2660 SW 22nd Ave #1203 Delray Beach, FL	2.0	2.0	1013	$2,000	$1.97	24d	1	0.19mi
2955 SW 22nd Ave #2080 Delray Beach, FL	2.0	2.0	1116	$2,200	$1.97	7d	1	0.19mi
2975 SW 22nd Ave #2020 Delray Beach, FL	2.0	2.0	1096	$2,000	$1.82	20d	1	0.20mi
2906 SW 21st Ter Unit 31b2 Delray Beach, FL	2.0	2.0	1120	$2,150	$1.92	24d	1	0.21mi
2440 SW 22nd Ave #703 Delray Beach, FL	2.0	2.0	1013	$2,025	$2.00	16d	1	0.26mi
2335 SW 22nd Ave #104 Delray Beach, FL	2.0	2.0	1120	$2,500	$2.23	24d	1	0.27mi
2315 SW 22nd Ave #2020 Delray Beach, FL	2.0	2.0	985	$2,300	$2.34	19d	1	0.30mi
3011 SW 21st Ter Delray Beach, FL	2.0	2.0	1348	$2,550	$1.89	24d	1	0.30mi
2340 SW 22nd Ave #306 Delray Beach, FL	2.0	2.0	1066	$1,600	$1.50	18d	1	0.31mi
3015 SW 21st Ter Unit 371B Delray Beach, FL	2.0	2.0	1120	$2,800	$2.50	3d	1	0.33mi
2300 SW 22nd Ave #109 Delray Beach, FL	2.0	2.0	1013	$1,899	$1.87	24d	1	0.34mi
2300 SW 22nd Ave #109 Delray Beach, FL	2.0	2.0	1013	$1,899	$1.87	7d	1	0.34mi
3118 SW 20th Ter Unit 24A2 Delray Beach, FL	2.0	2.0	1316	$2,295	$1.74	24d	1	0.35mi
1874 Heron Club Dr Delray Beach, FL	2.0	1.0–2.0	889	$3,768	$4.24	1d	5	0.37mi
2736 Carnation Ct Delray Beach, FL	3.0	2.0	1496	$3,400	$2.27	22d	1	0.52mi
2736 Carnation Ct Delray Beach, FL	3.0	2.0	1496	$3,400	$2.27	5d	1	0.52mi
2756 Carnation Ct Delray Beach, FL	2.0	2.0	1407	$3,200	$2.27	19d	1	0.54mi
17256 Boca Club Blvd #1401 Boca Raton, FL	2.0	2.0	1271	$5,800	$4.56	24d	1	0.60mi
2070 Homewood Blvd #214 Delray Beach, FL	2.0	2.0	1155	$2,350	$2.03	24d	1	0.63mi
2070 Homewood Blvd #3150 Delray Beach, FL	2.0	2.0	1090	$2,350	$2.16	15d	1	0.64mi
1523 Gallinule Dr Delray Beach, FL	3.0	2.0	1500	$4,400	$2.93	18d	1	0.64mi
17274 Boca Club Blvd #2308 Boca Raton, FL	2.0	2.0	1271	$3,500	$2.75	15d	1	0.65mi
2044 Alta Meadows Ln #1809 Delray Beach, FL	2.0	2.0	1302	$3,200	$2.46	24d	1	0.67mi
1850 Homewood Blvd #2070 Delray Beach, FL	2.0	2.0	1090	$2,550	$2.34	24d	1	0.67mi
1495 Spring Harbor Dr Delray Beach, FL	3.0	2.0	1335	$3,454	$2.59	17d	1	0.68mi
1495 Spring Harbor Dr Delray Beach, FL	3.0	2.0	1335	$2,874	$2.15	2d	1	0.68mi
1495 Spring Harbor Dr Delray Beach, FL	2.0	2.0	1175	$2,797	$2.38	12d	1	0.68mi
1495 Spring Harbor Dr Delray Beach, FL	3.0	2.0	1335	$3,082	$2.31	11d	1	0.68mi
1885 Palm Cove Blvd Unit 10-203 Delray Beach, FL	2.0	2.0	992	$2,300	$2.32	5d	1	0.68mi

HOA detail condo

• Monthly dues: $491 · $5,892/yr
• Likely covers: watercablepool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 3 events

1. 2026-05-21
   listed $170,000 Active
2. 1987-12-01
   soldstatus $52,000
3. 1980-03-01
   soldstatus $46,000

ⓘ 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: $2,955 · $246/mo
• Projected year-2 tax: $2,955 · $246/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 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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

Taxation est. · year 1

• Rental income: $28,553
• − Mortgage interest: −$9,523
• − Property taxes: −$2,955
• − Insurance: −$850
• − Repairs & maintenance: −$2,284
• − Management: −$2,284
• − HOA: −$5,892
• − Depreciation: −$4,945
• Taxable loss: −$180
• Est. tax savings @ 24.0%: +$43
• After-tax cash flow: $2,205/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 — Delray Beach

• Score: 77/100
• State rank: #202
• US rank: #3160

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Delray Beach, FL
• County: Palm Beach County · 1,438,312 people
• City population: 123,167
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 33,122
• Household income: $78,163
• Rent vs Own: 31.2% rent · 68.8% own
• Severe rent burden: 1649.0

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: White 55% Black 24% Hispanic / Latino 11% Two or more races 11% Asian 4%
• Hispanic origin (detail): Puerto Rican 3% Cuban 2%
• Common ancestry: Hispanic 14% Romanian 3% Scotch-Irish 3%
• Foreign-born: 27% · Canada, Jamaica, Dominican Republic
• Languages at home: 66% English-only · French/Haitian/Cajun 18% Spanish 9% Other Indo-European 4%

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: ▼ -258.16%
• Current HPI: 349.5505
• Rent YoY: ▲ 1.83%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+269.6% since first listed

3 events — show timeline

• 2026-05-21 Listed $170,000 Beaches MLS
• 1987-12-01 Sold (Public Records) $52,000 Public Records
• 1980-03-01 Sold (Public Records) $46,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $2,955 · +6.6% YoY. Source: county tax records.