CashFlowRE
Sign in Sign up
4209 S 88th Ct S S
B Composite 70.23
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$59,900

4209 S 88th Ct S S · Boynton Beach, FL 33436
2 bd · 2.0 ba · 840 sqft · Land public records · 43 Days on market
Built 1985 3,802 sqft lot $57/mo HOA · 3% of rent

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

Listing remarks MLS

1985 built home is 14' wide by 60'. This is a bright, cheerful and well situated place that will require interior work. Price reflects current condition. Sold As Is with Right of Inspection. Community has that old Florida charm. Within 3 miles to pristine beaches and a mile walk to all possible conveniences and amenities. A good deal for the handy person. AC system is app. 5 years old. Exterior service panel replaced in 2009.

Key facts

  • Convenient location
  • 3,802 sq ft lot
  • Parking

Tags

ELECTRICAL SERVICE UPDATEDCONVENIENT LOCATION

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 land listed at $60k.

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 $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
  • Cap rate 28.8% vs local median 4.3% in Boynton 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, 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: Citrus Cove Elementary School (math 47% / reading 57%, grade C-, #990 of 2,144 statewide, top 48%, 1,026 students, 59% FRL); Congress Community Middle School (math 21% / reading 28%, grade F, #522 of 571 statewide, top 93%, 988 students, 72% FRL); Boynton Beach Community High (math 13% / reading 25%, grade F, #565 of 667 statewide, top 85%, 1,547 students, 65% FRL).
  • 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 (-0.6%/yr); 457 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 $414 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $24k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $14k; list at $60k implies a 328% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 4→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
3.46%
Cap rate
28.84%
Cash-on-cash
80.52%
DSCR
4.58
GRM
2.4

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
77.1%
Equity multiple
4.34×
Total profit
$55,990
Equity at exit
$8,931
10-year hold
IRR
79.9%
Equity multiple
8.03×
Total profit
$117,953
Equity at exit
$5,179

Cash invested: $16,772 (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 33436

Home prices YoY
-26.0%
Rents YoY
-0.6%
Active inventory
457
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,072 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$116 /mo · $1,386/yr
Insurance
$25
HOA
$57
Vacancy / Maint / Mgmt
$435
Net cashflow
$1,125

Break-even live

Break-even rent $648
Max offer price $59,900
Occupancy floor 41%

Sensitivity live

Price -10% $1,159 -5% $1,142 +0% $1,125 +5% $1,108 +10% $1,091
Rent -10% $962 -5% $1,044 +0% $1,125 +5% $1,207 +10% $1,289
Rate -1.0pp $1,156 -0.5pp $1,141 base $1,125 +0.5pp $1,110 +1.0pp $1,094

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
$14,975
Closing costs
$1,797
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8949 Oak St Boynton Beach, FL 2.0 2.0 1040 $1,300 $1.25 25d 1 0.12mi
4482 King Theodore Dr Boynton Beach, FL 1.0 1.0 800 $1,795 $2.24 25d 1 0.27mi
3930 Max Pl Boynton Beach, FL 1.0 1.0 925 $2,550 $2.76 23d 1 0.54mi
3500 Sandpiper Dr Boynton Beach, FL 1.0–2.0 1.0–2.0 1147 $2,579 $2.25 23d 22 0.62mi
220 Savannah Lakes Dr Boynton Beach, FL 2.0 2.0 1098 $2,365 $2.15 4d 1 0.98mi
4101 Mahogany Dr Boynton Beach, FL 1.0–2.0 1.0–2.0 950 $2,159 $2.27 0d 12 1.09mi
2303 N Congress Ave #15 Boynton Beach, FL 2.0 1.0 925 $1,950 $2.11 25d 1 1.12mi
2313 N Congress Ave #18 Boynton Beach, FL 2.0 1.0 758 $1,950 $2.57 16d 1 1.14mi
2307 N Congress Ave #24 Boynton Beach, FL 2.0 1.0 902 $1,700 $1.88 4d 1 1.16mi
2301 N Congress Ave #25 Boynton Beach, FL 2.0 1.0 758 $2,000 $2.64 25d 1 1.18mi
9900 Pineapple Tree Dr #106 Boynton Beach, FL 2.0 2.0 1008 $2,250 $2.23 25d 1 1.18mi
2317 N Congress Ave #24 Boynton Beach, FL 2.0 1.0 902 $2,300 $2.55 6d 1 1.19mi
9935 Pineapple Tree Dr #202 Boynton Beach, FL 2.0 2.0 1008 $2,575 $2.55 16d 1 1.24mi
2 Renaissance Way #409 Boynton Beach, FL 1.0 1.0 817 $1,900 $2.33 0d 1 1.28mi
3 Renaissance Way #210 Boynton Beach, FL 1.0 1.0 912 $1,850 $2.03 6d 1 1.29mi
4408 Renaissance Way Boynton Beach, FL 2.0 2.0 1048 $2,350 $2.24 13d 1 1.29mi
2407 Renaissance Way Boynton Beach, FL 1.0 1.0 744 $1,950 $2.62 9d 1 1.29mi
3308 Renaissance Way Boynton Beach, FL 2.0 2.0 1119 $2,300 $2.06 6d 1 1.29mi
4408 Renaissance Way Unit 408 Boynton Beach, FL 2.0 2.0 1048 $2,350 $2.24 18d 1 1.29mi
2401 Renaissance Way Boynton Beach, FL 2.0 2.0 1048 $2,400 $2.29 25d 1 1.29mi
1605 Renaissance Commons Blvd Boynton Beach, FL 1.0–3.0 1.0–2.0 1148 $2,538 $2.21 0d 13 1.32mi
1831 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 975 $2,210 $2.27 25d 1 1.33mi
1831 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 975 $2,230 $2.29 6d 1 1.33mi
1831 Renaissance Commons Blvd Boynton Beach, FL 1.0 1.0 840 $1,840 $2.19 16d 1 1.33mi
4 Renaissance Way #302 Boynton Beach, FL 1.0 1.0 747 $1,945 $2.60 12d 1 1.33mi
1701 Renaissance Commons Blvd Boynton Beach, FL 1.0–2.0 1.0–2.0 849 $2,863 $3.37 0d 1 1.34mi
1701 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 922 $2,629 $2.85 12d 1 1.34mi
18 Via de Casas Sur #205 Boynton Beach, FL 3.0 2.0 1096 $2,750 $2.51 25d 1 1.35mi
6 Via de Casas Sur #104 Boynton Beach, FL 2.0 2.0 996 $2,195 $2.20 25d 1 1.37mi
1660 Renaissance Commons Blvd #2122 Boynton Beach, FL 2.0 2.0 1012 $2,450 $2.42 25d 1 1.38mi
1660 Renaissance Commons Blvd #2329 Boynton Beach, FL 1.0 1.0 852 $1,975 $2.32 4d 1 1.38mi
1690 Renaissance Commons Blvd Boynton Beach, FL 2.0–3.0 2.0 940 $2,300 $2.45 0d 3 1.39mi
1690 Renaissance Commons Blvd Boynton Beach, FL 2.0 2.0 1074 $2,275 $2.12 20d 3 1.39mi
1690 Renaissance Commons Blvd Boynton Beach, FL 1.0–2.0 1.0–2.0 977 $2,350 $2.41 22d 3 1.39mi
1645 Renaissance Commons Blvd Boynton Beach, FL 1.0 1.0 817 $2,114 $2.59 23d 1 1.40mi
1660 Renaissance Commons Blvd Boynton Beach, FL 1.0 1.0 798 $1,962 $2.46 0d 2 1.40mi
1660 Renaissance Commons Blvd Boynton Beach, FL 1.0–2.0 1.0–2.0 932 $2,450 $2.63 18d 2 1.40mi
1100 Audace Ave Boynton Beach, FL 1.0–3.0 1.0–2.0 1021 $2,646 $2.59 0d 22 1.41mi
15 Via de Casas Sur #204 Boynton Beach, FL 2.0 2.0 996 $2,400 $2.41 25d 1 1.46mi

HOA detail

Monthly dues
$57 · $684/yr

Listing history 11 events

  1. 2026-04-09
    status Pending
  2. 2026-04-06
    price $59,900
  3. 2026-03-27
    price $65,000
  4. 2026-03-18
    price $75,000
  5. 2026-02-25
    listed $83,900 Active
  6. 2017-02-24
    soldstatus $14,000 Closed 434-char remark
    Show marketing remark (434 chars)

    1985 built home is 14' wide by 60'. This is a bright, cheerful and well situated place that will require interior work. Price reflects current condition. Sold As Is with Right of Inspection. Community has that old Florida charm. Within 3 miles to pristine beaches and a mile walk to all possible conveniences and amenities. A good deal for the handy person. AC system is app. 5 years old. Exterior service panel replaced in 2009.

  7. 2017-01-13
    historical 434-char remark
    Show marketing remark (434 chars)

    1985 built home is 14' wide by 60'. This is a bright, cheerful and well situated place that will require interior work. Price reflects current condition. Sold As Is with Right of Inspection. Community has that old Florida charm. Within 3 miles to pristine beaches and a mile walk to all possible conveniences and amenities. A good deal for the handy person. AC system is app. 5 years old. Exterior service panel replaced in 2009.

  8. 2017-01-11
    listed $17,000 434-char remark
    Show marketing remark (434 chars)

    1985 built home is 14' wide by 60'. This is a bright, cheerful and well situated place that will require interior work. Price reflects current condition. Sold As Is with Right of Inspection. Community has that old Florida charm. Within 3 miles to pristine beaches and a mile walk to all possible conveniences and amenities. A good deal for the handy person. AC system is app. 5 years old. Exterior service panel replaced in 2009.

  9. 2009-09-28
    soldstatus $40,000 176-char remark
    Show marketing remark (176 chars)

    Own your lot; get a nice, clean cheerful house for this low price. Electrical service updated. Park is intimate, nicely kept and location is most convenient. A truly good deal.

  10. 2009-09-21
    historical 176-char remark
    Show marketing remark (176 chars)

    Own your lot; get a nice, clean cheerful house for this low price. Electrical service updated. Park is intimate, nicely kept and location is most convenient. A truly good deal.

  11. 2009-08-04
    listed $50,000 176-char remark
    Show marketing remark (176 chars)

    Own your lot; get a nice, clean cheerful house for this low price. Electrical service updated. Park is intimate, nicely kept and location is most convenient. A truly good deal.

ⓘ 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
$1,386 · $116/mo
Projected year-2 tax
$1,386 · $116/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 4 d/yr ≥106°F today · 15 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
$24,866
− Mortgage interest
−$3,355
− Property taxes
−$1,386
− Insurance
−$300
− Repairs & maintenance
−$1,989
− Management
−$1,989
− HOA
−$684
− Depreciation
−$1,743
Taxable income
$13,420
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,221
After-tax cash flow
$10,284/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
48,743
Household income
$75,789
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
1813.0

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 0.64)
Race & ethnicity
White 52% Black 24% Hispanic / Latino 19% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 3% Dominican 1%
Common ancestry
Hispanic 12% Romanian 3% Scotch-Irish 2%
Foreign-born
27% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 14% French/Haitian/Cajun 13% 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
▼ -109.59%
Current HPI
311.7742
Rent YoY
▼ -0.57%
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

+19.8% since first listed
11 events — show timeline
  • 2026-04-09 Pending Beaches MLS
  • 2026-04-06 Price Changed $59,900 Beaches MLS
  • 2026-03-27 Price Changed $65,000 Beaches MLS
  • 2026-03-18 Price Changed $75,000 Beaches MLS
  • 2026-02-25 Listed $83,900 Beaches MLS
  • 2017-02-24 Sold (MLS) $14,000 Beaches MLS
  • 2017-01-13 Listing Removed Beaches MLS
  • 2017-01-11 Listed $17,000 Beaches MLS
  • 2009-09-28 Sold (MLS) $40,000 Beaches MLS
  • 2009-09-21 Listing Removed Beaches MLS
  • 2009-08-04 Listed $50,000 Beaches MLS

Property tax history

+7.9%/yr

Latest (2025): $1,386 · +154.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…