CashFlowRE
Sign in Sign up
8605 Florence Dr 🏢 Co-op
B- Composite 68.2
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +6.5/15.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,999

8605 Florence Dr · River Park, FL 34952
3 bd · 2.0 ba · 1,390 sqft · Manufactured public records · 109 Days on market
Built 1989 $210/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to La Buona Vita a beautiful 55+ Co-Op community located in Port St Lucie. This home is a rare find! With 3 bedrooms and 2 full baths. Floor plan is ~1400 sq/ft of living space! It is also situated in the PET SECTION of the neighborhood, which allows up to two (2) 20lb pets. And includes the "Land Share" - NO MONTHLY LOT RENT! Want more? How about a brand new roof installed in Feb of 2026. Don't let this one get away! Amenities; clubhouse, swimming pool, shuffleboard, and more with a low HOA of $210/Month that also includes basic cable, Wifi and trash removal. Community offers additional RV & Boat parking/storage. Near shopping, Crosstown Parkway, restaurants, medica

Key facts

  • Boat parking
  • Clubhouse
  • Rv parking

Tags

BRAND NEW ROOFCLUBHOUSESWIMMING POOLSHUFFLEBOARDRV PARKINGBOAT PARKING

Property features AI

Finance

  • Other: Pets allowed with number and size limits
  • Financial info: Association fee: $210
  • HOA & community: Homeowners association with monthly fee; HOA fee covers cable TV, internet, sewer, and trash; Senior community

Exterior

  • Parking: Attached carport; Driveway; 1 covered parking space (total 1 parking space)
  • Utilities: Electricity connected
  • Home design: Manufactured home; Single-story
  • Construction: Manufactured construction; Resale
  • Exterior features: Community pool; Gated community; Clubhouse; Kitchen facilities in community; Library in community; Property manager on-site; Shuffleboard; Community amenities included with HOA (cable TV, internet, sewer, trash)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Partially furnished

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $144,999 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $145k.

Deal economics

  • At list price, monthly cash flow is $505 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $132k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 6.3% in River Park — 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 69/100 on livability (#451 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: schools F, amenities F, employment F.
  • 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.
  • Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 42% 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 $4k 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.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $41k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 21y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,949 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 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. 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 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
1.49%
Cap rate
10.47%
Cash-on-cash
14.92%
DSCR
1.66
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$141,780
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8591 Mary Ann Ln 0.05mi 2/2.0 (-1) 1,354 (-3%) 7mo $75,000 $55 82
8580 Mary Ann Ln 0.07mi 2/2.0 (-1) 1,471 (+6%) 5mo $175,000 $119 78
8636 Florence Dr 0.07mi 2/2.0 (-1) 1,266 (-9%) 2mo $130,000 $103 75
501 La Buona Vita Dr 0.13mi 2/2.0 (-1) 1,289 (-7%) 9mo $132,000 $102 69
8 S Alhambra Ln 0.55mi 3/2.0 1,400 (+1%) 14mo $100,000 $71 61
560 Natalie Dr 0.26mi 2/2.0 (-1) 1,248 (-10%) 18mo $162,800 $130 51
5 Yolanda Ln 0.75mi 2/2.0 (-1) 1,280 (-8%) 5mo $39,000 $30 43
23 San Pablo Ln 0.44mi 2/2.0 (-1) 1,200 (-14%) 13mo $37,000 $31 41

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
4.2%
Equity multiple
1.16×
Total profit
$6,478
Equity at exit
$21,620
10-year hold
IRR
12.6%
Equity multiple
1.94×
Total profit
$38,340
Equity at exit
$12,537

Cash invested: $40,600 (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
5.6×

Monthly cashflow live

Estimated rent
$2,157 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$169 /mo · $2,023/yr
Insurance
$60
HOA
$210
Vacancy / Maint / Mgmt
$453
Net cashflow
$505

Break-even live

Break-even rent $1,518
Max offer price $144,999
Occupancy floor 72%

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
$36,250
Closing costs
$4,350
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 13d 15 0.67mi
805 SE Cavern Ave Port Saint Lucie, FL 3.0 2.0 1732 $2,500 $1.44 23d 1 0.79mi
991 SE Walters Ter Port Saint Lucie, FL 2.0 2.0 1040 $8,500 $8.17 23d 1 0.94mi
730 SE White Ave Port Saint Lucie, FL 2.0 2.0 1386 $10,000 $7.22 23d 1 0.94mi
1810 SE Pinewood Trl Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1013 $2,055 $2.03 13d 7 1.08mi
650 SE Evergreen Ter Port Saint Lucie, FL 2.0 2.0 974 $2,095 $2.15 13d 1 1.08mi
1455 SE Colchester Cir Port Saint Lucie, FL 2.0 2.0 921 $1,795 $1.95 13d 1 1.19mi
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 23d 1 1.30mi
1618 SE Elkhart Ter Port Saint Lucie, FL 3.0 2.0 1176 $2,200 $1.87 23d 1 1.42mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 13d 6 1.42mi
1350 SE La Haven Ct Port Saint Lucie, FL 2.0 2.0 1041 $2,100 $2.02 23d 1 1.43mi
1516 SE Royal Green Cir #202 Port St Lucie, FL 3.0 2.0 921 $2,100 $2.28 23d 1 1.46mi
1456 SE Rivergreen Cir Port Saint Lucie, FL 2.0 2.0 921 $1,825 $1.98 13d 1 1.49mi
1652 SE Floresta Dr Port Saint Lucie, FL 3.0 2.0 1344 $2,350 $1.75 23d 1 1.49mi

HOA detail

Monthly dues
$210 · $2,520/yr
Likely covers
trashinternetcablepool

Listing history 13 events

  1. 2026-06-09
    status $144,999 Pending 109 DOM
  2. 2026-06-08
    days on market $144,999 Active 109 DOM
  3. 2026-06-07
    days on market $144,999 Active 108 DOM
  4. 2026-06-05
    days on market $144,999 Active 105 DOM
  5. 2026-06-03
    days on market $144,999 Active 104 DOM
  6. 2026-06-02
    days on market $144,999 Active 103 DOM
  7. 2026-06-01
    days on market $144,999 Active 102 DOM
  8. 2026-05-31
    days on market $144,999 Active 101 DOM
  9. 2026-05-30
    days on market $144,999 Active 100 DOM
  10. 2026-02-19
    listed $144,999 Active
  11. 2013-09-22
    historical
  12. 2005-08-05
    listed $99,900
  13. 2001-06-01
    soldstatus $4,450,000

ⓘ 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
$2,023 · $169/mo
Projected year-2 tax
$2,023 · $169/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥106°F today · 21 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
$25,884
− Mortgage interest
−$8,122
− Property taxes
−$2,023
− Insurance
−$725
− Repairs & maintenance
−$2,071
− Management
−$2,071
− HOA
−$2,520
− Depreciation
−$4,218
Taxable income
$4,134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$992
After-tax cash flow
$5,063/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 — River Park

Score
69/100
State rank
#451
US rank
#8159

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
River Park, FL
County
Saint Lucie County · 337,150 people
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

-96.7% since first listed
4 events — show timeline
  • 2026-02-19 Listed $144,999 MCRTC
  • 2013-09-22 Listing Removed Beaches MLS
  • 2005-08-05 Listed $99,900 Beaches MLS
  • 2001-06-01 Sold (Public Records) $4,450,000 Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,023 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…