CashFlowRE
Sign in Sign up
7269 Golf Colony Ct #202
C- Composite 51.15
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 +16.8/30.0
  • 1% rule +9.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$149,000

7269 Golf Colony Ct #202 · Greenacres, FL 33467
2 bd · 2.0 ba · 790 sqft · Condo public records · 67 Days on market
Built 1984 $518/mo HOA · 25% of rent

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

Listing remarks MLS

Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

Key facts

  • Water views
  • Pool
  • Natural surroundings

Tags

WATER VIEWSNATURAL SURROUNDINGSPOOL

Property features AI

Finance

  • Other: Pets not allowed
  • HOA & community: Monthly association fee of $518; Senior community

Exterior

  • Parking: Assigned open parking
  • Home design: 2-story property; Entry on second level; Attached property
  • Construction: Block construction; Resale
  • Exterior features: Waterfront property; Has a view; Association pool; Association tennis courts

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Flooring: Concrete
  • Bathrooms: 2 full bathrooms
  • Interior features: Second-floor entry; Concrete flooring

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 $149k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $140k (6.0% below list) — sets the bar for market timing.

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: schools D+, employment 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.
  • Market conditions: Rents soft (-0.4%/yr); 665 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).

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 67 days — a 6% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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.
  • Current owner paid $110k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% 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 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. 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
1.40%
Cap rate
7.06%
Cash-on-cash
2.74%
DSCR
1.12
GRM
5.9

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
-16.8%
Equity multiple
0.43×
Total profit
$-23,852
Equity at exit
$22,216
10-year hold
IRR
-20.1%
Equity multiple
0.16×
Total profit
$-35,187
Equity at exit
$12,883

Cash invested: $41,720 (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 33467

Rents YoY
-0.4%
Active inventory
665
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,089 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$194 /mo · $2,327/yr
Insurance
$62
HOA
$518
Vacancy / Maint / Mgmt
$439
Net cashflow
$95

Break-even live

Break-even rent $1,969
Max offer price $149,000
Occupancy floor 90%

Sensitivity live

Price -10% $180 -5% $137 +0% $95 +5% $53 +10% $11
Rent -10% $-70 -5% $13 +0% $95 +5% $178 +10% $260
Rate -1.0pp $170 -0.5pp $133 base $95 +0.5pp $57 +1.0pp $17

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
$37,250
Closing costs
$4,470
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
7257 Golf Colony Ct #203 Lake Worth, FL 2.0 2.0 790 $1,950 $2.47 9d 1 0.03mi
7281 Golf Colony Ct #204 Lake Worth, FL 1.0 1.0 857 $1,450 $1.69 13d 1 0.05mi
7250 Golf Colony Ct #104 Lake Worth, FL 2.0 2.0 815 $2,100 $2.58 0d 1 0.06mi
7250 Golf Colony Ct #104 Lake Worth, FL 2.0 2.0 815 $1,985 $2.44 25d 1 0.06mi
7178 Golf Colony Ct #101 Lake Worth, FL 2.0 2.0 735 $1,700 $2.31 25d 1 0.09mi
7149 Golf Colony Ct #104 Lake Worth, FL 2.0 2.0 790 $2,300 $2.91 25d 1 0.12mi
7149 Golf Colony Ct Lake Worth, FL 2.0 2.0 823 $2,075 $2.52 3d 3 0.12mi
7149 Golf Colony Ct Lake Worth, FL 2.0 2.0 823 $2,098 $2.55 14d 2 0.12mi
7137 Golf Colony Ct #202 Lake Worth, FL 2.0 2.0 735 $1,995 $2.71 16d 1 0.13mi
7137 Golf Colony Ct #202 Lake Worth, FL 2.0 2.0 735 $2,000 $2.72 5d 1 0.13mi
4640 Lucerne Lakes Blvd W Lake Worth, FL 2.0 1.0–2.0 960 $1,525 $1.59 5d 2 0.14mi
7118 Golf Colony Ct #103 Lake Worth, FL 2.0 2.0 790 $1,725 $2.18 25d 1 0.16mi
4760 Lucerne Lakes Blvd W #405 Lake Worth, FL 1.0 1.5 1000 $1,490 $1.49 25d 1 0.18mi
7091 Golf Colony Ct #201 Lake Worth, FL 2.0 2.0 735 $1,850 $2.52 15d 1 0.18mi
7101 Golf Colony Ct #102 Lake Worth, FL 2.0 2.0 790 $2,500 $3.16 25d 1 0.19mi
4575 Lucerne Lakes Blvd W #104 Lake Worth, FL 1.0 1.0 900 $1,240 $1.38 13d 1 0.21mi
4575 Lucerne Lakes Blvd W #104 Lake Worth, FL 1.0 1.0 900 $1,275 $1.42 9d 1 0.21mi
4640 Lucerne Lakes Blvd W #605 Lake Worth, FL 2.0 1.0 900 $1,600 $1.78 16d 1 0.22mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL 2.0 2.0 872 $2,250 $2.58 6d 1 0.25mi
4598 Lucerne Lakes Blvd E #101 Lake Worth, FL 2.0 2.0 872 $2,250 $2.58 25d 1 0.25mi
4682 Lucerne Lakes Blvd E #202 Lake Worth, FL 2.0 2.0 872 $1,800 $2.06 22d 1 0.26mi
4471 Luxemburg Ct Lake Worth, FL 2.0 2.0 1005 $2,150 $2.14 25d 2 0.35mi
4471 Luxemburg Ct #101 Lake Worth, FL 2.0 2.0 1005 $2,300 $2.29 20d 1 0.35mi
4557 Luxemburg Ct Lake Worth, FL 2.0 1.5 1065 $2,400 $2.25 25d 1 0.37mi
4489 Luxemburg Ct #101 Lake Worth, FL 2.0 2.0 1005 $2,000 $1.99 25d 1 0.37mi
4539 Luxemburg Ct Lake Worth, FL 2.0 2.0 1005 $2,250 $2.24 25d 1 0.39mi
4539 Luxemburg Ct Lake Worth, FL 2.0 2.0 1027 $2,250 $2.19 6d 1 0.39mi
4657 Fountains Dr S #206 Lake Worth, FL 1.0 1.0 882 $1,650 $1.87 13d 1 0.57mi
4345 Trevi Ct #204 Lake Worth, FL 2.0 2.0 1005 $2,100 $2.09 22d 1 0.58mi
4363 Trevi Ct #203 Lake Worth, FL 1.0 1.5 761 $1,650 $2.17 25d 1 0.60mi
4373 Trevi Ct Lake Worth, FL 2.0 1.5 1080 $2,500 $2.31 18d 1 0.60mi
4284 Deste Ct #304 Greenacres, FL 1.0 1.0 716 $2,200 $3.07 18d 1 0.71mi
4801 Esedra Ct #201 Lake Worth, FL 2.0 2.0 1005 $2,300 $2.29 25d 1 0.72mi
4801 Esedra Ct Lake Worth, FL 2.0 2.0 1027 $2,075 $2.02 12d 2 0.72mi
4266 Deste Ct #107 Greenacres, FL 2.0 2.0 978 $2,100 $2.15 25d 1 0.72mi
4236 Deste Ct #108 Greenacres, FL 1.0 1.0 716 $1,800 $2.51 18d 1 0.75mi
4242 Deste Ct Unit 208 Greenacres, FL 2.0 2.0 978 $2,500 $2.56 25d 1 0.76mi
4230 Deste Ct Unit 305 Greenacres, FL 1.0 1.0 716 $1,900 $2.65 6d 1 0.77mi
4832 Esedra Ct Lake Worth, FL 1.0–3.0 1.0–2.0 1026 $1,650 $1.61 4d 2 0.78mi
4070 Tivoli Ct #307 Lake Worth, FL 2.0 2.0 939 $1,750 $1.86 22d 1 0.80mi

HOA detail condo

Monthly dues
$518 · $6,216/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 24 events

  1. 2026-06-21
    days on market $149,000 Active 67 DOM
  2. 2026-06-18
    days on market $149,000 Active 64 DOM
  3. 2026-06-17
    days on market $149,000 Active 63 DOM
  4. 2026-06-16
    days on market $149,000 Active 62 DOM
  5. 2026-06-15
    days on market $149,000 Active 61 DOM
  6. 2026-06-13
    days on market $149,000 Active 59 DOM
  7. 2026-06-09
    days on market $149,000 Active 55 DOM
  8. 2026-06-08
    days on market $149,000 Active 54 DOM
  9. 2026-06-07
    days on market $149,000 Active 53 DOM
  10. 2026-06-04
    days on market $149,000 Active 50 DOM
  11. 2026-06-03
    days on market $149,000 Active 49 DOM
  12. 2026-06-02
    days on market $149,000 Active 48 DOM
  13. 2026-06-01
    days on market $149,000 Active 47 DOM
  14. 2026-05-31
    days on market $149,000 Active 46 DOM
  15. 2026-05-06
    price $149,000
  16. 2026-04-15
    listed $150,000 Active
  17. 2021-06-15
    soldstatus $110,000
  18. 2021-06-04
    soldstatus $110,000 Closed 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  19. 2021-04-10
    historical Active Under Contract 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  20. 2021-03-30
    status Active 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  21. 2021-03-17
    historical Active Under Contract 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  22. 2021-02-24
    listed $115,000 Active 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  23. 2021-02-24
    historical $115,000 387-char remark
    Show marketing remark (387 chars)

    Walk in to this beautifully decorated 2 bedroom/2 bath condo that overlooks the golf course. It is tiled throughout. Immaculate, move-in condition. Kitchen contains stainless steel appliances and buffet cabinet will stay with the unit. Both bathrooms have been upgraded. Two pools on-site, one being conveniently located across the parking area from the unit. Funrishings negoitable.

  24. 2014-04-08
    soldstatus $50,000

ⓘ 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
$2,327 · $194/mo
Projected year-2 tax
$2,327 · $194/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 · 27 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
$25,071
− Mortgage interest
−$8,346
− Property taxes
−$2,327
− Insurance
−$745
− Repairs & maintenance
−$2,006
− Management
−$2,006
− HOA
−$6,216
− Depreciation
−$4,335
Taxable loss
−$909
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$218
After-tax cash flow
$1,360/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

+198.0% since first listed
10 events — show timeline
  • 2026-05-06 Price Changed $149,000 MARMLS
  • 2026-04-15 Listed $150,000 MARMLS
  • 2021-06-15 Sold (Public Records) $110,000 Public Records
  • 2021-06-04 Sold (MLS) $110,000 Beaches MLS
  • 2021-04-10 Contingent Beaches MLS
  • 2021-03-30 Relisted Beaches MLS
  • 2021-03-17 Contingent Beaches MLS
  • 2021-02-24 Listed $115,000 Beaches MLS
  • 2021-02-24 Coming Soon $115,000 Beaches MLS
  • 2014-04-08 Sold (Public Records) $50,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $2,327 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…