CashFlowRE
Sign in Sign up
16343 SW Four Wood Way
C- Composite 52.23
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 +15.0/30.0
  • Appreciation +8.3/10.0
  • ARV discount +6.4/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$24,000

16343 SW Four Wood Way · Indiantown, FL 34956
3 bd · 2.0 ba · 1,323 sqft · Condo public records · 143 Days on market
Built 1986 $18/sqft · 30% above area Est $23k · at est.

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

Listing remarks MLS

OPEN TO OFFERS! 3 BEDROOMS! Park like setting within walking distance out your back door to the recreational facilities. Lovely open split floorplan with a fireplace (has never been used) for some cozy ambiance when it's chilly. No carpet! Additional storage/closet space in the main bathroom. Spacious screened in lanai with a nature feel. Metal roof & partial drop-down awnings. New washer & HWH only @ 2yrs old. Amenities: 2 community pools, dog park, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Separate entrance to a public golf course, pro shop and restaurant with indoor & outdoor seating, a full liquor license & views of the golf course & lake. Pet-friendly 55+ community. Land lease is $1,354.00 per month covering lawn care, Internet, TV, trash, recreational facilities, property tax, insurance & management. Furnished. 55+ community. Visit MartinCountyMonarch.com Sold furnished. Excluded: Green recliner.

Key facts

  • Dog park
  • Metal roof
  • Open split floorplan

Tags

OPEN SPLIT FLOORPLANFIREPLACESCREENED IN LANAIMETAL ROOFCOMMUNITY POOLSDOG PARK

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 3-bed/2.0-bath condo listed at $24k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $24k).
  • Recommended offer: $21k (12.0% below list) — sets the bar for market timing.
  • Cap rate 98.3% vs local median 10.9% in Indiantown — 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 59/100 on livability (#829 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 135 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($166 loan paydown + $2k appreciation (6.7% local appreciation)).
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (6.7% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($21k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $11k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $21,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. 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?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
10.58%
Cap rate
98.31%
Cash-on-cash
328.64%
DSCR
15.62
GRM
0.8

CMA / ARV

ARV (median comp)
$23,450
List price
$24,000
Delta
2.35%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

6.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
19.62×
Total profit
$125,122
Equity at exit
$16,086
10-year hold
IRR
Equity multiple
42.09×
Total profit
$276,126
Equity at exit
$30,075

Cash invested: $6,720 (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 34956

Home prices YoY
1.2%
Active inventory
135
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$2,540 medium interval (Pro) →
Mortgage (P&I)
$126
Tax est. 1.5%
$30 /mo · $360/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$533
Net cashflow
$1,840

Break-even live

Break-even rent $210
Max offer price $24,000
Occupancy floor 23%

Sensitivity live

Price -10% $1,857 -5% $1,849 +0% $1,840 +5% $1,832 +10% $1,824
Rent -10% $1,640 -5% $1,740 +0% $1,840 +5% $1,941 +10% $2,041
Rate -1.0pp $1,852 -0.5pp $1,846 base $1,840 +0.5pp $1,834 +1.0pp $1,828

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
$6,000
Closing costs
$720
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15817 SW Winter Rd Indiantown, FL 3.0 2.5 1428 $2,300 $1.61 14d 1 0.53mi
15404 SW American St Indiantown, FL 4.0 2.0 1850 $3,000 $1.62 14d 1 0.68mi
15760 SW Hammock Way Indiantown, FL 3.0–4.0 2.0–3.5 1918 $2,420 $1.26 2d 41 1.18mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
trashinternetlandscapingpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-18
    days on market $24,000 Active 143 DOM
  2. 2026-06-17
    days on market $24,000 Active 142 DOM
  3. 2026-06-16
    days on market $24,000 Active 141 DOM
  4. 2026-06-15
    days on market $24,000 Active 140 DOM
  5. 2026-06-14
    days on market $24,000 Active 138 DOM
  6. 2026-06-13
    days on market $24,000 Active 137 DOM
  7. 2026-06-10
    days on market $24,000 Active 135 DOM
  8. 2026-06-09
    days on market $24,000 Active 134 DOM
  9. 2026-06-08
    days on market $24,000 Active 133 DOM
  10. 2026-06-07
    days on market $24,000 Active 132 DOM
  11. 2026-06-03
    days on market $24,000 Active 128 DOM
  12. 2026-06-02
    days on market $24,000 Active 127 DOM
  13. 2026-06-01
    days on market $24,000 Active 126 DOM
  14. 2026-05-31
    days on market $24,000 Active 125 DOM
  15. 2026-05-31
    days on market $24,000 Active 124 DOM
  16. 2026-03-14
    price $24,000 1000-char remark
    Show marketing remark (1000 chars)

    OPEN TO OFFERS! 3 BEDROOMS! Park like setting within walking distance out your back door to the recreational facilities. Lovely open split floorplan with a fireplace (has never been used) for some cozy ambiance when it's chilly. No carpet! Additional storage/closet space in the main bathroom. Spacious screened in lanai with a nature feel. Metal roof & partial drop-down awnings. New washer & HWH only @ 2yrs old. Amenities: 2 community pools, dog park, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Separate entrance to a public golf course, pro shop and restaurant with indoor & outdoor seating, a full liquor license & views of the golf course & lake. Pet-friendly 55+ community. Land lease is $1,354.00 per month covering lawn care, Internet, TV, trash, recreational facilities, property tax, insurance & management. Furnished. 55+ community. Visit MartinCountyMonarch.com Sold furnished. Excluded: Green recliner.

  17. 2026-02-21
    price $29,000 1000-char remark
    Show marketing remark (1000 chars)

    OPEN TO OFFERS! 3 BEDROOMS! Park like setting within walking distance out your back door to the recreational facilities. Lovely open split floorplan with a fireplace (has never been used) for some cozy ambiance when it's chilly. No carpet! Additional storage/closet space in the main bathroom. Spacious screened in lanai with a nature feel. Metal roof & partial drop-down awnings. New washer & HWH only @ 2yrs old. Amenities: 2 community pools, dog park, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Separate entrance to a public golf course, pro shop and restaurant with indoor & outdoor seating, a full liquor license & views of the golf course & lake. Pet-friendly 55+ community. Land lease is $1,354.00 per month covering lawn care, Internet, TV, trash, recreational facilities, property tax, insurance & management. Furnished. 55+ community. Visit MartinCountyMonarch.com Sold furnished. Excluded: Green recliner.

  18. 2026-01-26
    listed $34,900 Active 1000-char remark
    Show marketing remark (1000 chars)

    OPEN TO OFFERS! 3 BEDROOMS! Park like setting within walking distance out your back door to the recreational facilities. Lovely open split floorplan with a fireplace (has never been used) for some cozy ambiance when it's chilly. No carpet! Additional storage/closet space in the main bathroom. Spacious screened in lanai with a nature feel. Metal roof & partial drop-down awnings. New washer & HWH only @ 2yrs old. Amenities: 2 community pools, dog park, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Separate entrance to a public golf course, pro shop and restaurant with indoor & outdoor seating, a full liquor license & views of the golf course & lake. Pet-friendly 55+ community. Land lease is $1,354.00 per month covering lawn care, Internet, TV, trash, recreational facilities, property tax, insurance & management. Furnished. 55+ community. Visit MartinCountyMonarch.com Sold furnished. Excluded: Green recliner.

  19. 2021-07-28
    soldstatus $77,500 Closed 227-char remark
    Show marketing remark (227 chars)

    The Home is in a 55+ Resident Owned Golf Community with a Public/Daily Rates Available Golf Course. Rates are adjusted by month and Memberships are available. Call the Golf Club for Fees, If customer is interested. 772-597-3794

  20. 2021-05-03
    status Pending 227-char remark
    Show marketing remark (227 chars)

    The Home is in a 55+ Resident Owned Golf Community with a Public/Daily Rates Available Golf Course. Rates are adjusted by month and Memberships are available. Call the Golf Club for Fees, If customer is interested. 772-597-3794

  21. 2021-04-06
    listed $89,900 Active 227-char remark
    Show marketing remark (227 chars)

    The Home is in a 55+ Resident Owned Golf Community with a Public/Daily Rates Available Golf Course. Rates are adjusted by month and Memberships are available. Call the Golf Club for Fees, If customer is interested. 772-597-3794

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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 0 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
$30,475
− Mortgage interest
−$1,344
− Property taxes
−$360
− Insurance
−$120
− Repairs & maintenance
−$2,438
− Management
−$2,438
− Depreciation
−$698
Taxable income
$23,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,538
After-tax cash flow
$16,546/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Indiantown

Score
59/100
State rank
#829
US rank
#20298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Indiantown, FL
Population (ZIP)
9,639

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 49% Black 24% White 24% Two or more races 16% Native American 5% Asian 1%
Hispanic origin (detail)
Mexican 21% Puerto Rican 4% Cuban 1%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
22% · Canada
Languages at home
55% English-only · Spanish 42%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.65%
Current HPI
561.896
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-73.3% since first listed
6 events — show timeline
  • 2026-03-14 Price Changed $24,000 MCRTC
  • 2026-02-21 Price Changed $29,000 MCRTC
  • 2026-01-26 Listed $34,900 MCRTC
  • 2021-07-28 Sold (MLS) $77,500 MCRTC
  • 2021-05-03 Pending MCRTC
  • 2021-04-06 Listed $89,900 MCRTC

Property tax history

+11.0%/yr

Latest (2024): $1,544 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…