🏢 Co-op
8605 Florence Dr · River Park, FL
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.12%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 6 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 4.2%
- Equity multiple
- 1.16×
- Total profit
- $6,478
- Equity at exit
- $21,620
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-09status $144,999 Pending 109 DOM
-
2026-06-08days on market $144,999 Active 109 DOM
-
2026-06-07days on market $144,999 Active 108 DOM
-
2026-06-05days on market $144,999 Active 105 DOM
-
2026-06-03days on market $144,999 Active 104 DOM
-
2026-06-02days on market $144,999 Active 103 DOM
-
2026-06-01days on market $144,999 Active 102 DOM
-
2026-05-31days on market $144,999 Active 101 DOM
-
2026-05-30days on market $144,999 Active 100 DOM
-
2026-02-19$144,999 Active
-
2013-09-22historical
-
2005-08-05$99,900
-
2001-06-01soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-96.7% since first listed4 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%/yrLatest (2025): $2,023 · +6.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…