CashFlowRE
Sign in Sign up
3160 Lake Osborne Dr #107
B- Composite 67.39
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 +28.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$75,000

3160 Lake Osborne Dr #107 · Lake Worth Beach, FL 33461
1 bd · 1.0 ba · 702 sqft · Condo public records · 196 Days on market
Built 1980 $479/mo HOA · 32% of rent

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

Listing remarks MLS

1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

Key facts

  • Gigantic pool
  • Private backyard
  • Lake view

Tags

WALKING BIKING TRAILSLAKE VIEWASSIGNED PARKING SPACECUSTOM ALL WOOD KITCHEN DESIGNPRIVATE BACKYARDGIGANTIC POOL

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 1-bed/1.0-bath condo listed at $75k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Barton Elementary School (math 25% / reading 20%, grade F, #2,073 of 2,144 statewide, top 97%, 1,064 students, 80% FRL); Lake Worth Community Middle (math 17% / reading 23%, grade F, #558 of 571 statewide, top 98%, 1,249 students, 75% FRL); Lake Worth High School (math 16% / reading 27%, grade F, #546 of 667 statewide, top 82%, 2,683 students, 71% FRL) — zoned schools average 75% FRL vs 52% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 21% at this address vs 50% district-wide (-28 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 (-2.5%/yr); 276 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $519 of loan paydown is wiped out by about $2k 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 196 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $42k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 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. 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
2.02%
Cap rate
10.30%
Cash-on-cash
14.31%
DSCR
1.64
GRM
4.1

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
-0.5%
Equity multiple
0.98×
Total profit
$-363
Equity at exit
$11,183
10-year hold
IRR
3.5%
Equity multiple
1.20×
Total profit
$4,203
Equity at exit
$6,485

Cash invested: $21,000 (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 33461

Rents YoY
-2.5%
Active inventory
276
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,518 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$45 /mo · $538/yr
Insurance
$31
HOA
$479
Vacancy / Maint / Mgmt
$319
Net cashflow
$250

Break-even live

Break-even rent $1,201
Max offer price $75,000
Occupancy floor 78%

Sensitivity live

Price -10% $293 -5% $272 +0% $250 +5% $229 +10% $208
Rent -10% $131 -5% $190 +0% $250 +5% $310 +10% $370
Rate -1.0pp $288 -0.5pp $270 base $250 +0.5pp $231 +1.0pp $211

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
$18,750
Closing costs
$2,250
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
3000 Lake Osborne Dr #107 Lake Worth Beach, FL 1.0 1.0 612 $1,350 $2.21 25d 1 0.08mi
2960 Lake Osborne Dr #209 Lake Worth Beach, FL 1.0 1.0 612 $1,395 $2.28 14d 1 0.10mi
2960 Lake Osborne Dr Lake Worth Beach, FL 1.0 1.0 612 $1,342 $2.19 25d 2 0.11mi
2920 Cynthia Ln #203 Lake Worth, FL 1.0 1.0 734 $1,400 $1.91 18d 1 0.13mi
2920 Cynthia Ln #203 Lake Worth, FL 1.0 1.0 734 $1,350 $1.84 3d 1 0.13mi
2840 Cynthia Ln #203 Lake Worth, FL 1.0 1.0 720 $1,190 $1.65 0d 1 0.15mi
2880 Lake Osborne Dr #209 Lake Worth Beach, FL 1.0 1.0 612 $1,299 $2.12 18d 1 0.16mi
2880 Lake Osborne Dr #209 Lake Worth Beach, FL 1.0 1.0 612 $1,150 $1.88 8d 1 0.16mi
3322 Cynthia Ln #207 Lake Worth, FL 1.0 1.0 612 $1,400 $2.29 3d 1 0.18mi
3362 Cynthia Ln Lake Worth Beach, FL 1.0 1.0 612 $2,388 $3.90 23d 2 0.19mi
3362 Cynthia Ln #107 Lake Worth, FL 1.0 1.0 612 $3,500 $5.72 0d 1 0.19mi
611 S Pine St Unit B Lake Worth Beach, FL 2.0 1.0 500 $1,650 $3.30 23d 1 0.67mi
717 S B St Unit 715 Lake Worth Beach, FL 2.0 1.0 561 $2,295 $4.09 25d 1 0.75mi
1029 S D St Apt 2 Lake Worth Beach, FL 1.0 1.0 560 $1,675 $2.99 25d 1 0.80mi
1029 S D St Lake Worth Beach, FL 1.0 1.0 550 $1,715 $3.12 25d 1 0.81mi
2566 South Dr Unit 306 Lake Worth Beach, FL 1.0 1.0 744 $1,850 $2.49 8d 1 0.86mi
606 S C St #103 Lake Worth Beach, FL 1.0 1.0 608 $1,500 $2.47 16d 1 0.87mi
136 Akron St Apt B2 Lake Worth Beach, FL 1.0 1.0 599 $2,175 $3.63 25d 1 0.90mi
136 Akron St Unit A1 Lake Worth Beach, FL 1.0 1.0 599 $2,075 $3.46 25d 1 0.90mi
123 Erie St Apt 10 Lake Worth, FL 1.0 1.0 600 $1,325 $2.21 25d 1 0.93mi
4611 S Congress Ave Palm Springs, FL 1.0 1.0 601 $1,399 $2.33 4d 6 0.96mi
2220 Lake Worth Rd Lake Worth, FL 1.0 1.0 700 $1,779 $2.54 23d 1 1.02mi
517 S F St Unit 1 Lake Worth Beach, FL 1.0 1.0 700 $1,750 $2.50 12d 1 1.03mi
2571 Lake Worth Rd Lake Worth, FL 1.0–2.0 1.0–2.0 750 $1,378 $1.84 3d 2 1.12mi
1101 S K St Unit 16 Lake Worth Beach, FL 1.0 1.0 600 $1,550 $2.58 25d 1 1.20mi
4833 Serafica Dr Lake Worth, FL 2.0 1.0 700 $2,000 $2.86 6d 1 1.25mi
4833 Serafica Dr Lake Worth, FL 2.0 1.0 700 $1,900 $2.71 0d 1 1.25mi
1001 Water Tower Way Hypoluxo, FL 1.0–3.0 1.0–2.0 981 $1,934 $1.97 0d 23 1.26mi
1001 Water Tower Way Hypoluxo, FL 1.0–3.0 1.0–2.0 981 $1,897 $1.93 25d 25 1.26mi
4817 Serafica Dr Lake Worth, FL 1.0 1.0 615 $1,500 $2.44 25d 1 1.26mi
900 Water Tower Way Lantana, FL 1.0–2.0 1.0–2.0 1176 $2,118 $1.80 0d 20 1.26mi
4495 Emerald Vis Lake Worth, FL 1.0–3.0 1.0–2.0 1164 $1,798 $1.54 0d 1 1.27mi
1307 Lucerne Ave Unit 1 Lake Worth Beach, FL 1.0 1.0 528 $1,400 $2.65 25d 1 1.28mi
1307 Lucerne Ave Unit 1 Lake Worth Beach, FL 1.0 1.0 528 $1,325 $2.51 6d 1 1.28mi
1001 S M St Unit 5 Lake Worth Beach, FL 1.0 1.0 600 $1,395 $2.33 23d 1 1.33mi
512 S K St Unit 2 Lake Worth Beach, FL 1.0 1.0 400 $1,600 $4.00 25d 1 1.34mi
514 S K St Lake Worth Beach, FL 1.0 1.0 600 $1,700 $2.83 5d 1 1.36mi
201 S J St Lake Worth, FL 1.0–2.0 1.0 570 $1,450 $2.54 19d 2 1.38mi
201 S J St #6 Lake Worth Beach, FL 2.0 1.0 680 $1,950 $2.87 16d 1 1.39mi
6175 Reflections Blvd Lake Worth, FL 1.0–2.0 1.0–2.0 814 $1,849 $2.27 0d 16 1.39mi

HOA detail condo

Monthly dues
$479 · $5,748/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 49 events

  1. 2026-04-26
    status Pending
  2. 2026-04-17
    historical Active Under Contract
  3. 2026-04-05
    price $75,000
  4. 2026-04-03
    price $85,000
  5. 2026-03-27
    price $87,500
  6. 2026-03-21
    price $90,000
  7. 2026-03-18
    price $76,000
  8. 2026-03-11
    price $78,000
  9. 2026-03-06
    price $80,000
  10. 2026-02-19
    price $82,500
  11. 2026-02-10
    price $85,000
  12. 2026-02-04
    price $90,000
  13. 2026-02-02
    price $95,000
  14. 2026-01-24
    historical
  15. 2026-01-24
    price $100,000
  16. 2026-01-24
    status Active
  17. 2026-01-20
    price $85,000
  18. 2026-01-14
    price $88,000
  19. 2026-01-04
    price $90,000
  20. 2025-12-30
    price $95,000
  21. 2025-12-27
    price $100,000
  22. 2025-12-20
    price $95,000
  23. 2025-12-12
    price $97,500
  24. 2025-12-05
    price $100,000
  25. 2025-11-26
    price $102,500
  26. 2025-11-24
    price $107,500
  27. 2025-11-23
    status Active
  28. 2025-11-23
    historical
  29. 2025-11-17
    price $104,900
  30. 2025-11-12
    price $109,900
  31. 2025-11-07
    price $105,000
  32. 2025-11-02
    price $109,900
  33. 2025-10-25
    price $112,500
  34. 2025-10-12
    listed $117,500 Active
  35. 2023-05-25
    soldstatus $102,000
  36. 2019-09-12
    soldstatus $58,000
  37. 2019-09-06
    soldstatus $58,000 Closed 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  38. 2019-08-27
    historical Active Under Contract 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  39. 2019-08-12
    price $58,900 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  40. 2019-08-05
    price $59,000 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  41. 2019-07-28
    price $59,300 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  42. 2019-07-16
    price $59,400 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  43. 2019-06-29
    price $59,500 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  44. 2019-06-15
    price $59,600 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  45. 2019-06-09
    price $59,700 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  46. 2019-06-04
    price $59,800 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  47. 2019-05-16
    listed $59,900 Active 250-char remark
    Show marketing remark (250 chars)

    1 BR 1 BA 1st floor condo with lake and park view. New birdseye maple custom cabinets and countertops. 55+ community in Murry Hills with amenities including large heated pool, putting green, bocce ball, shuffleboard, billiards, ping pong, gym, sauna.

  48. 2016-03-18
    soldstatus $35,000
  49. 1991-03-15
    soldstatus $32,500

ⓘ 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
$538 · $45/mo
Projected year-2 tax
$622 · $52/mo
Expected delta
+$84/yr (+$7/mo · 15.7%)

ⓘ 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 ≥105°F today · 28 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
$18,210
− Mortgage interest
−$4,201
− Property taxes
−$538
− Insurance
−$375
− Repairs & maintenance
−$1,457
− Management
−$1,457
− HOA
−$5,748
− Depreciation
−$2,182
Taxable income
$2,252
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$541
After-tax cash flow
$2,465/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 — Lake Worth Beach

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lake Worth Beach, FL
County
Palm Beach County · 1,438,312 people
City population
129,577
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
49,443
Household income
$61,963
Rent vs Own
48.2% rent · 51.8% own
Severe rent burden
2663.0

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
Hispanic / Latino 59% Two or more races 26% White 20% Black 17% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 6% Cuban 16% Dominican 2%
Common ancestry
Hispanic 9% Romanian 1% Lithuanian 1%
Foreign-born
52% · Canada, Jamaica
Languages at home
31% English-only · Spanish 54% French/Haitian/Cajun 10% Other Indo-European 2%

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
▼ -269.03%
Current HPI
493.0041
Rent YoY
▼ -2.47%
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

+130.8% since first listed
49 events — show timeline
  • 2026-04-26 Pending Beaches MLS
  • 2026-04-17 Contingent Beaches MLS
  • 2026-04-05 Price Changed $75,000 Beaches MLS
  • 2026-04-03 Price Changed $85,000 Beaches MLS
  • 2026-03-27 Price Changed $87,500 Beaches MLS
  • 2026-03-21 Price Changed $90,000 Beaches MLS
  • 2026-03-18 Price Changed $76,000 Beaches MLS
  • 2026-03-11 Price Changed $78,000 Beaches MLS
  • 2026-03-06 Price Changed $80,000 Beaches MLS
  • 2026-02-19 Price Changed $82,500 Beaches MLS
  • 2026-02-10 Price Changed $85,000 Beaches MLS
  • 2026-02-04 Price Changed $90,000 Beaches MLS
  • 2026-02-02 Price Changed $95,000 Beaches MLS
  • 2026-01-24 Price Changed $100,000 Beaches MLS
  • 2026-01-24 Listing Removed Beaches MLS
  • 2026-01-24 Relisted Beaches MLS
  • 2026-01-20 Price Changed $85,000 Beaches MLS
  • 2026-01-14 Price Changed $88,000 Beaches MLS
  • 2026-01-04 Price Changed $90,000 Beaches MLS
  • 2025-12-30 Price Changed $95,000 Beaches MLS
  • 2025-12-27 Price Changed $100,000 Beaches MLS
  • 2025-12-20 Price Changed $95,000 Beaches MLS
  • 2025-12-12 Price Changed $97,500 Beaches MLS
  • 2025-12-05 Price Changed $100,000 Beaches MLS
  • 2025-11-26 Price Changed $102,500 Beaches MLS
  • 2025-11-24 Price Changed $107,500 Beaches MLS
  • 2025-11-23 Relisted Beaches MLS
  • 2025-11-23 Listing Removed Beaches MLS
  • 2025-11-17 Price Changed $104,900 Beaches MLS
  • 2025-11-12 Price Changed $109,900 Beaches MLS
  • 2025-11-07 Price Changed $105,000 Beaches MLS
  • 2025-11-02 Price Changed $109,900 Beaches MLS
  • 2025-10-25 Price Changed $112,500 Beaches MLS
  • 2025-10-12 Listed $117,500 Beaches MLS
  • 2023-05-25 Sold (Public Records) $102,000 Public Records
  • 2019-09-12 Sold (Public Records) $58,000 Public Records
  • 2019-09-06 Sold (MLS) $58,000 Beaches MLS
  • 2019-08-27 Contingent Beaches MLS
  • 2019-08-12 Price Changed $58,900 Beaches MLS
  • 2019-08-05 Price Changed $59,000 Beaches MLS
  • 2019-07-28 Price Changed $59,300 Beaches MLS
  • 2019-07-16 Price Changed $59,400 Beaches MLS
  • 2019-06-29 Price Changed $59,500 Beaches MLS
  • 2019-06-15 Price Changed $59,600 Beaches MLS
  • 2019-06-09 Price Changed $59,700 Beaches MLS
  • 2019-06-04 Price Changed $59,800 Beaches MLS
  • 2019-05-16 Listed $59,900 Beaches MLS
  • 2016-03-18 Sold (Public Records) $35,000 Public Records
  • 1991-03-15 Sold (Public Records) $32,500 Public Records

Property tax history

-3.7%/yr

Latest (2025): $538 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…