CashFlowRE
Sign in Sign up
8032 Meadowlark Ln 🌊 Lakefront
C- Composite 52.38
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 +20.3/30.0
  • ARV discount +7.2/15.0
  • 1% rule +6.7/10.0
  • DSCR +6.5/10.0
  • Schools +3.7/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

8032 Meadowlark Ln · Port St. Lucie, FL 34952
2 bd · 2.0 ba · 1,551 sqft · Manufactured public records · 119 Days on market
Built 2000 Est $174k · at est. $310/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

Key facts

  • Elegant french doors
  • Versatile den
  • Granite countertops

Tags

LAKESIDE WATER VIEWSUPDATED ISLAND KITCHENGRANITE COUNTERTOPSOPEN INVITING FLOOR PLANVERSATILE DENELEGANT FRENCH DOORS

Property features AI

Finance

  • Other: Located in a senior community
  • Financial info: Land lease required (monthly); Pets allowed with possible restrictions (breed/number limits)
  • HOA & community: Community association (SCHOA) with monthly fee; Association amenities include clubhouse, pool, fitness center, spa/hot tub, sauna, tennis and pickleball courts, bocce, shuffleboard, putting green, golf course access, jogging path, cafe/restaurant, library, billiard room, community room, internet included, and recreation facilities

Exterior

  • Parking: 2 total parking spaces; Attached carport (1 covered space); Driveway; Decorative parking; Open parking available
  • Security: Gated community (no guard); Security patrol
  • Utilities: Public water; Public sewer; 200+ amp electric service; Cable available; Underground utilities; Sewer available; Water available
  • Home design: Manufactured home (double wide); One story; Resale condition; Faces north; East of US-1; Waterfront
  • Construction: Pre-fab construction; Shingle roof; Pillar/post/pier foundation; Mobile home remains
  • Exterior features: Screened patio; Screened porch; Patio; Porch; Shed

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central electric cooling; Ceiling fans
  • Interior features: Kitchen island; Walk-in closets; Stacked bedroom layout; French doors
  • Laundry & utility: Inside laundry room with laundry tub

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 manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.9% in Port St. Lucie — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Savanna Ridge Elementary School (math 40% / reading 45%, grade F, #1,383 of 2,144 statewide, top 65%, 452 students, 75% FRL); Port St. Lucie High School (math 21% / reading 43%, grade F, #415 of 667 statewide, top 63%, 1,748 students, 67% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($62k/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.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 20y 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 $130k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  6. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  7. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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 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
1.17%
Cap rate
7.84%
Cash-on-cash
5.52%
DSCR
1.25
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$173,712
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7928 Meadowlark Ln 0.14mi 2/3.0 1,475 (-5%) 1mo $65,000 $44 80
3720 Pebble Bch 0.27mi 3/2.0 (+1) 1,608 (+4%) 3mo $225,000 $140 74
3700 Westchester Ct 0.29mi 2/2.0 1,480 (-5%) 8mo $130,000 $88 72
8380 Gallberry Cir 0.40mi 2/2.0 1,527 (-2%) 15mo $278,000 $182 66
7822 White Ibis Ln 0.45mi 3/2.0 (+1) 1,612 (+4%) 2mo $115,000 $71 66
3817 Sleepy Hollow Ln 0.28mi 2/2.0 1,390 (-10%) 4mo $260,000 $187 66
7728 Mcclintock Ct 0.33mi 2/2.0 1,692 (+9%) 11mo $185,000 $109 60
8522 Leadtree Ct 0.62mi 2/2.0 1,550 (-0%) 15mo $245,000 $158 58
3005 Approach Shot Way 0.35mi 2/2.0 1,333 (-14%) 3mo $149,900 $112 58
8394 Delphinium Ct 0.39mi 3/2.0 (+1) 1,392 (-10%) 4mo $220,000 $158 57
3115 Palm Warbler Ct 0.49mi 2/2.0 1,429 (-8%) 9mo $140,000 $98 56
8526 Lidflower Ct 0.62mi 3/2.5 (+1) 1,404 (-10%) 6mo $70,900 $50 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.92% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-16,055
Equity at exit
$26,093
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-3,749
Equity at exit
$15,131

Cash invested: $49,000 (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 34952

Home prices YoY
-29.6%
Rents YoY
1.9%
Active inventory
639
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,049 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$93 /mo · $1,114/yr
Insurance
$73
HOA
$310
Vacancy / Maint / Mgmt
$430
Net cashflow
$225

Break-even live

Break-even rent $1,764
Max offer price $175,000
Occupancy floor 84%

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
$43,750
Closing costs
$5,250
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3784 Sapodilla Ct Port Saint Lucie, FL 2.0 2.0 1121 $2,300 $2.05 23d 1 0.51mi
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 23d 1 1.07mi
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 14d 15 1.11mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL 3.0 2.0 1212 $2,950 $2.43 14d 1 1.15mi
2183 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1550 $1,900 $1.23 14d 1 1.23mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 14d 1 1.26mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 14d 1 1.27mi
2082 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1524 $1,850 $1.21 23d 1 1.28mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 14d 6 1.31mi
1810 SE Pinewood Trl Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1013 $2,055 $2.03 14d 7 1.45mi

HOA detail

Monthly dues
$310 · $3,720/yr

Listing history 45 events

  1. 2026-06-18
    days on market $175,000 Active 119 DOM
  2. 2026-06-17
    days on market $175,000 Active 118 DOM
  3. 2026-06-16
    days on market $175,000 Active 117 DOM
  4. 2026-06-15
    days on market $175,000 Active 116 DOM
  5. 2026-06-14
    days on market $175,000 Active 114 DOM
  6. 2026-06-13
    days on market $175,000 Active 113 DOM
  7. 2026-06-10
    days on market $175,000 Active 111 DOM
  8. 2026-06-09
    days on market $175,000 Active 110 DOM
  9. 2026-06-08
    days on market $175,000 Active 109 DOM
  10. 2026-06-07
    days on market $175,000 Active 108 DOM
  11. 2026-06-05
    days on market $175,000 Active 105 DOM
  12. 2026-06-03
    days on market $175,000 Active 104 DOM
  13. 2026-06-02
    days on market $175,000 Active 103 DOM
  14. 2026-06-01
    days on market $175,000 Active 102 DOM
  15. 2026-05-31
    days on market $175,000 Active 101 DOM
  16. 2026-05-30
    days on market $175,000 Active 100 DOM
  17. 2026-04-12
    price $175,000
  18. 2026-02-19
    listed $177,900 Active
  19. 2021-08-27
    soldstatus $130,000 Closed 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  20. 2021-08-27
    soldstatus $169,571
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  21. 2021-08-13
    historical Active Under Contract 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  22. 2021-07-14
    status Active 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  23. 2021-07-07
    historical Active Under Contract 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  24. 2021-07-01
    listed $135,000 Active 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  25. 2021-06-24
    historical $135,000 265-char remark
    Show marketing remark (265 chars)

    Lakefront Islander III model offering 2 bedrooms, 2 baths + den/office with french doors. Home has recent updates throughout including 2019 roof, wood laminate floors, new paint, new stainless appliances and move in ready! All measurements approximate, buyer to ver

  26. 2020-07-07
    historical
  27. 2020-01-27
    status Active
  28. 2020-01-24
    historical Active Under Contract
  29. 2020-01-06
    listed $110,000 Active
  30. 2019-11-26
    soldstatus $101,600
  31. 2019-05-14
    historical
  32. 2018-12-29
    price $89,000
  33. 2018-11-14
    listed $109,000 Active
  34. 2018-11-13
    historical
  35. 2018-07-20
    listed $115,000 Active
  36. 2015-02-05
    historical
  37. 2014-10-18
    historical
  38. 2013-09-21
    historical
  39. 2011-04-01
    listed $62,000
  40. 2010-12-30
    soldstatus $47,000
  41. 2010-12-16
    historical
  42. 2010-08-01
    listed $53,000
  43. 2006-12-12
    listed $123,500
  44. 2006-01-18
    listed $129,900
  45. 2003-12-08
    soldstatus $8,500,000

ⓘ 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
$1,114 · $93/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$339/yr (+$28/mo · 30.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 24 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 · 1 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
$24,592
− Mortgage interest
−$9,803
− Property taxes
−$1,114
− Insurance
−$875
− Repairs & maintenance
−$1,967
− Management
−$1,967
− HOA
−$3,720
− Depreciation
−$5,091
Taxable income
$54
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$13
After-tax cash flow
$2,693/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
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

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

Census & demographics

County
Saint Lucie County · 337,150 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
42,655
Household income
$61,628
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
1759.0

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Hispanic / Latino 19% Two or more races 14% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 2% Hispanic 1%
Foreign-born
18% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 16% French/Haitian/Cajun 3% Tagalog/Filipino 2%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.80%
Current HPI
371.0573
Rent YoY
▲ 1.92%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-97.9% since first listed
29 events — show timeline
  • 2026-04-12 Price Changed $175,000 Beaches MLS
  • 2026-02-19 Listed $177,900 Beaches MLS
  • 2021-08-27 Sold (Public Records) $169,571 Public Records
  • 2021-08-27 Sold (MLS) $130,000 Beaches MLS
  • 2021-08-13 Contingent Beaches MLS
  • 2021-07-14 Relisted Beaches MLS
  • 2021-07-07 Contingent Beaches MLS
  • 2021-07-01 Listed $135,000 Beaches MLS
  • 2021-06-24 Coming Soon $135,000 Beaches MLS
  • 2020-07-07 Listing Removed Beaches MLS
  • 2020-01-27 Relisted Beaches MLS
  • 2020-01-24 Contingent Beaches MLS
  • 2020-01-06 Listed $110,000 Beaches MLS
  • 2019-11-26 Sold (Public Records) $101,600 Public Records
  • 2019-05-14 Listing Removed MCRTC
  • 2018-12-29 Price Changed $89,000 MCRTC
  • 2018-11-14 Listed $109,000 MCRTC
  • 2018-11-13 Listing Removed Beaches MLS
  • 2018-07-20 Listed $115,000 Beaches MLS
  • 2015-02-05 Listing Removed Beaches MLS
  • 2014-10-18 Listing Removed Beaches MLS
  • 2013-09-21 Listing Removed Beaches MLS
  • 2011-04-01 Listed $62,000 Beaches MLS
  • 2010-12-30 Sold (MLS) $47,000 Beaches MLS
  • 2010-12-16 Listing Removed Beaches MLS
  • 2010-08-01 Listed $53,000 Beaches MLS
  • 2006-12-12 Listed $123,500 Beaches MLS
  • 2006-01-18 Listed $129,900 Beaches MLS
  • 2003-12-08 Sold (Public Records) $8,500,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $1,114 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…