CashFlowRE
Sign in Sign up
3146 Via Poinciana #203
D Composite 42.21
Why this score? — see what drove the D grade

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

  • Cash flow +10.3/30.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • DSCR +3.0/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$149,999

3146 Via Poinciana #203 · Greenacres, FL 33467
2 bd · 2.0 ba · 1,080 sqft · Condo public records · 58 Days on market
Built 1990 $636/mo HOA · 31% of rent

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

Listing remarks MLS

FULLY FURNISHED CONDO WITH BEAUTIFUL LAKE & FOUNTAIN VIEWS! TILED FOYER AND EAT-IN KITCHEN WITH 2 PANTRIES. GREAT SECOND FLOOR LOCATION BETWEEN ELEVATOR & STAIRS FOR CONVENIENCE. AC SYSTEM WAS INSTALLED IN 2004! HURRICANE WROLL-UPS ON SCREENED & TILED PATIO. POOL & CLUBHOUSE ARE NEXT DOOR! EZ TO SHOW! NOTE: PER CONDO ASSOCIATION APPLICATION:BUYER MUST SHOW 15% OF OWN MONEY ON CONTRACT AND ON CLOSING STATEMENT.

Key facts

  • Screened patio
  • Lake views
  • $636 HOA

Tags

SCREENED PATIOLAKE VIEWSIN-UNIT WASHER AND DRYERBUILDING ROOF REPLACEDELEVATOR BEING UPDATEDMILESTONE INSPECTION PASSED

Property features AI

Finance

  • Other: Senior community
  • Financial info: Pets not allowed; Association fee paid monthly
  • HOA & community: Community association with monthly fee; Association amenities include pool, elevator(s), billiard room, game room, library, cafe/restaurant, parking, trash chute, and access to a golf course; Association dues include cable TV, insurance, grounds maintenance, sewer, trash, water, common real estate tax, elevator, and recreation facility

Exterior

  • Parking: Assigned parking; 1 open parking space (total parking 1)
  • Security: Fire alarm; Fire sprinkler system
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; Resale condition; Faces southwest; 4-story building
  • Construction: CBS construction; Mixed/other roof; Built on public-record living area of 1,080 (building area provided)
  • Exterior features: Covered patio; Screened patio; Patio; Waterfront property

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
  • Interior features: Built-in features; Walk-in closet(s); Split bedroom layout; Furnished
  • Laundry & utility: Laundry closet inside the 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 $150k.

Deal economics

  • At list price, monthly cash flow is $-81 ($-973/yr) — negative.
  • To cash-flow at today's rent, offer at most $136k (9.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, amenities F, commute 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: Liberty Park Elementary School (math 25% / reading 38%, grade F, #1,841 of 2,144 statewide, top 86%, 845 students, 76% FRL); Okeeheelee Middle School (math 34% / reading 40%, grade F, #399 of 571 statewide, top 71%, 1,377 students, 68% FRL); John I. Leonard High School (math 17% / reading 35%, grade F, #494 of 667 statewide, top 75%, 3,549 students, 67% FRL) — zoned schools average 70% FRL vs 52% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 50% district-wide (-18 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.4%/yr); 666 active listings in the ZIP; 40 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 $4k of value loss. Plan a longer hold.
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y 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

  • Watch-outs: HOA is 31% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,677 (9.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new 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
1.38%
Cap rate
5.64%
Cash-on-cash
-2.32%
DSCR
0.90
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.7%
Equity multiple
0.16×
Total profit
$-35,079
Equity at exit
$22,365
10-year hold
IRR
-54.9%
Equity multiple
-0.40×
Total profit
$-58,782
Equity at exit
$12,969

Cash invested: $42,000 (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 33467

Rents YoY
-0.4%
Active inventory
666
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$228 /mo · $2,741/yr
Insurance
$62
HOA
$636
Vacancy / Maint / Mgmt
$434
Net cashflow
$-81

Break-even live

Break-even rent $2,169
Max offer price $135,677
Occupancy floor 99%

Sensitivity live

Price -10% $4 -5% $-39 +0% $-81 +5% $-124 +10% $-166
Rent -10% $-244 -5% $-163 +0% $-81 +5% $1 +10% $82
Rate -1.0pp $-6 -0.5pp $-43 base $-81 +0.5pp $-120 +1.0pp $-159

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
$37,500
Closing costs
$4,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 22d 1 0.02mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 26d 1 0.06mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 26d 1 0.09mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 26d 1 0.16mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 12d 1 0.16mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 19d 2 0.16mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 26d 1 0.22mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 13d 1 0.27mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,800 $1.47 1d 1 0.28mi
3326 Arcara Way #108 Lake Worth, FL 2.0 2.0 1222 $1,825 $1.49 18d 1 0.36mi
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 26d 1 0.39mi
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 3d 1 0.39mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 26d 1 0.45mi
3593 Birdie Dr #103 Lake Worth, FL 1.0 1.5 824 $1,600 $1.94 26d 1 0.53mi
245 Down East Ln Unit B Lake Worth, FL 2.0 2.0 941 $1,900 $2.02 26d 1 0.56mi
733 Nantucket Cir Lake Worth, FL 2.0 2.0 941 $2,500 $2.66 26d 1 0.57mi
711 Laconia Cir Unit B Lake Worth, FL 2.0 2.0 1088 $2,300 $2.11 26d 1 0.57mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 15d 1 0.58mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 23d 1 0.58mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 26d 2 0.58mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 21d 1 0.60mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 7d 1 0.64mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 22d 1 0.64mi
192 Cape Cod Cir Lake Worth, FL 1.0 1.5 902 $1,850 $2.05 26d 1 0.67mi
3755 Via Poinciana #304 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 26d 1 0.68mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 26d 1 0.71mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 5d 1 0.73mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 26d 1 0.74mi
3810 Via Poinciana #404 Lake Worth, FL 2.0 2.0 1114 $1,900 $1.71 9d 1 0.74mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 26d 2 0.75mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 26d 1 0.78mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 26d 1 0.79mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,900 $1.92 1d 1 0.81mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 26d 1 0.82mi
386 Bennington Ln Lake Worth, FL 2.0 2.0 941 $2,000 $2.13 16d 1 0.83mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 22d 1 0.84mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 20d 1 0.84mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 7d 1 0.84mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 17d 1 0.85mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 5d 1 0.85mi

HOA detail condo

Monthly dues
$636 · $7,632/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-21
    days on market $149,999 Active 58 DOM
  2. 2026-06-18
    days on market $149,999 Active 55 DOM
  3. 2026-06-17
    days on market $149,999 Active 54 DOM
  4. 2026-06-16
    days on market $149,999 Active 53 DOM
  5. 2026-06-15
    days on market $149,999 Active 52 DOM
  6. 2026-06-13
    days on market $149,999 Active 50 DOM
  7. 2026-06-09
    days on market $149,999 Active 46 DOM
  8. 2026-06-08
    days on market $149,999 Active 45 DOM
  9. 2026-06-07
    days on market $149,999 Active 44 DOM
  10. 2026-06-04
    days on market $149,999 Active 41 DOM
  11. 2026-06-03
    days on market $149,999 Active 40 DOM
  12. 2026-06-02
    days on market $149,999 Active 39 DOM
  13. 2026-06-01
    days on market $149,999 Active 38 DOM
  14. 2026-05-31
    days on market $149,999 Active 37 DOM
  15. 2026-04-24
    listed $149,999 Active
  16. 2025-11-21
    historical
  17. 2025-03-20
    listed $159,999 Active
  18. 2005-08-31
    soldstatus $133,000
  19. 2005-08-15
    soldstatus $133,000 437-char remark
    Show marketing remark (437 chars)

    FULLY FURNISHED CONDO WITH BEAUTIFUL LAKE & FOUNTAIN VIEWS! TILED FOYER AND EAT-IN KITCHEN WITH 2 PANTRIES. GREAT SECOND FLOOR LOCATION BETWEEN ELEVATOR & STAIRS FOR CONVENIENCE. AC SYSTEM WAS INSTALLED IN 2004! HURRICANE WROLL-UPS ON SCREENED & TILED PATIO. POOL & CLUBHOUSE ARE NEXT DOOR! EZ TO SHOW! NOTE: PER CONDO ASSOCIATION APPLICATION:BUYER MUST SHOW 15% OF OWN MONEY ON CONTRACT AND ON CLOSING STATEMENT.

  20. 2005-06-17
    historical 437-char remark
    Show marketing remark (437 chars)

    FULLY FURNISHED CONDO WITH BEAUTIFUL LAKE & FOUNTAIN VIEWS! TILED FOYER AND EAT-IN KITCHEN WITH 2 PANTRIES. GREAT SECOND FLOOR LOCATION BETWEEN ELEVATOR & STAIRS FOR CONVENIENCE. AC SYSTEM WAS INSTALLED IN 2004! HURRICANE WROLL-UPS ON SCREENED & TILED PATIO. POOL & CLUBHOUSE ARE NEXT DOOR! EZ TO SHOW! NOTE: PER CONDO ASSOCIATION APPLICATION:BUYER MUST SHOW 15% OF OWN MONEY ON CONTRACT AND ON CLOSING STATEMENT.

  21. 2005-06-09
    listed $133,900 437-char remark
    Show marketing remark (437 chars)

    FULLY FURNISHED CONDO WITH BEAUTIFUL LAKE & FOUNTAIN VIEWS! TILED FOYER AND EAT-IN KITCHEN WITH 2 PANTRIES. GREAT SECOND FLOOR LOCATION BETWEEN ELEVATOR & STAIRS FOR CONVENIENCE. AC SYSTEM WAS INSTALLED IN 2004! HURRICANE WROLL-UPS ON SCREENED & TILED PATIO. POOL & CLUBHOUSE ARE NEXT DOOR! EZ TO SHOW! NOTE: PER CONDO ASSOCIATION APPLICATION:BUYER MUST SHOW 15% OF OWN MONEY ON CONTRACT AND ON CLOSING STATEMENT.

  22. 1990-04-10
    soldstatus $57,000

ⓘ 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
$2,741 · $228/mo
Projected year-2 tax
$2,741 · $228/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 9/10 Extreme 6 d/yr ≥106°F today · 22 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
$24,797
− Mortgage interest
−$8,402
− Property taxes
−$2,741
− Insurance
−$750
− Repairs & maintenance
−$1,984
− Management
−$1,984
− HOA
−$7,632
− Depreciation
−$4,364
Taxable loss
−$3,060
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$734
After-tax cash flow
$-239/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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment D Housing A+ 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
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% 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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

+163.2% since first listed
8 events — show timeline
  • 2026-04-24 Listed $149,999 Beaches MLS
  • 2025-11-21 Listing Removed Beaches MLS
  • 2025-03-20 Listed $159,999 Beaches MLS
  • 2005-08-31 Sold (Public Records) $133,000 Public Records
  • 2005-08-15 Sold (MLS) $133,000 Beaches MLS
  • 2005-06-17 Listing Removed Beaches MLS
  • 2005-06-09 Listed $133,900 Beaches MLS
  • 1990-04-10 Sold (Public Records) $57,000 Public Records

Property tax history

+6.7%/yr

Latest (2025): $2,741 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…