CashFlowRE
Sign in Sign up
8614 Giovanni Ave 🏗️ New Construction
D- Composite 39.57
Why this score? — see what drove the D- 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 +13.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.9/10.0
  • Schools +3.7/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$326,300

8614 Giovanni Ave · Lakewood Park, FL 34951
3 bd · 2.0 ba · 1,509 sqft · Land · 42 Days on market
Built 2026 4,095 sqft lot $80/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Find the perfect balance of togetherness and privacy in this beautiful 3-bedroom, 2-bath family home. The bright, open-concept living area is designed for making memories, offering a seamless flow from the kitchen to the dining space. You'll love the split-bedroom layout, featuring a private master suite with relaxing pond views—your own personal retreat at the end of a busy day. Located in a serene setting with a spacious 2-car garage, this home is ready for your family to move in and grow! Sample Photos

Key facts

  • 4,095 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Pets allowed with no restrictions
  • HOA & community: Community amenities include clubhouse, fitness center, pool, playground, picnic area, tennis and pickleball courts, and sidewalks; HOA dues approximately $80 monthly (covers grounds and structure maintenance and common areas)

Exterior

  • Parking: Attached 2-car garage; Driveway parking; Concrete surfaces; Total parking for 4 vehicles (2 covered spaces)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Villa (single-story); New construction; South-facing
  • Construction: Built by Adams Homes (model 1509); Block/concrete/CB S construction with stucco finish; Shingle roof; Block foundation
  • Exterior features: Covered patio; Patio; Waterfront (no waterfront features indicated)

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Garbage disposal
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Cathedral and vaulted ceilings; Kitchen island; Walk-in closets; Split bedroom layout; Roman tub; Insulated windows
  • Laundry & utility: Laundry closet with washer and electric dryer hookups inside; Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath land listed at $326k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-155/yr) — negative.
  • To cash-flow at today's rent, offer at most $324k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (18.2% below list).
  • Recommended offer: $267k (18.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#719 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • 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: Dan Mccarty Middle School (math 23% / reading 23%, grade F, #542 of 571 statewide, top 95%, 747 students, 88% FRL); Fort Pierce Central High School (math 15% / reading 45%, grade F, #441 of 667 statewide, top 67%, 3,091 students, 62% FRL) — zoned schools average 75% FRL vs 59% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 44% district-wide (-18 pts) — the specific schools serving this property underperform the St. Lucie average; the district grade overstates school quality for this exact location.
  • Market conditions: 292 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • At $2,669/mo this rent would consume 51% of the median local household income ($63k/yr) (locally 140% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 42 days — a 3% lower offer ($317k) is reasonable based on typical stale-listing flexibility.

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 $266,914 (18.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.82%
Cap rate
6.25%
Cash-on-cash
-0.17%
DSCR
0.99
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-53,739
Equity at exit
$48,652
10-year hold
IRR
-8.4%
Equity multiple
0.47×
Total profit
$-48,025
Equity at exit
$28,212

Cash invested: $91,364 (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 34951

Home prices YoY
-23.6%
Active inventory
292
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,669 high interval (Pro) →
Mortgage (P&I)
$1,711
Tax from tax record
$194 /mo · $2,333/yr
Insurance
$136
HOA
$80
Vacancy / Maint / Mgmt
$561
Net cashflow
$-13

Break-even live

Break-even rent $2,685
Max offer price $324,017
Occupancy floor 95%

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
$81,575
Closing costs
$9,789
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
5154 Armina Pl Fort Pierce, FL 3.0 2.0 1477 $2,350 $1.59 14d 1 0.16mi
5082 Armina Pl Fort Pierce, FL 3.0 2.0 1464 $3,000 $2.05 23d 1 0.19mi
5226 Armina Pl Fort Pierce, FL 4.0 2.0 2003 $2,950 $1.47 21d 1 0.23mi
8674 Pavia St Fort Pierce, FL 4.0 2.0 1824 $2,600 $1.43 21d 1 0.49mi
5234 Oakland Lake Cir Fort Pierce, FL 3.0 2.0 1460 $2,300 $1.58 14d 1 0.84mi
7704 Pacific Ave Fort Pierce, FL 3.0 2.0 1719 $2,500 $1.45 14d 1 1.09mi
6602 Palomar Pkwy Unit A Fort Pierce, FL 3.0 1.0 1200 $2,000 $1.67 23d 1 1.27mi
5010 Killarney Ave Unit A Fort Pierce, FL 2.0 1.0 1720 $1,500 $0.87 23d 1 1.29mi
7403 Winter Garden Pkwy Fort Pierce, FL 3.0 2.0 1372 $2,200 $1.60 21d 1 1.33mi
5510 Shannon Dr Fort Pierce, FL 3.0 2.0 1594 $2,350 $1.47 14d 1 1.38mi

HOA detail

Monthly dues
$80 · $960/yr

Listing history 20 events

  1. 2026-06-18
    days on market $326,300 Active 42 DOM
  2. 2026-06-17
    days on market $326,300 Active 41 DOM
  3. 2026-06-16
    days on market $326,300 Active 40 DOM
  4. 2026-06-15
    days on market $326,300 Active 39 DOM
  5. 2026-06-14
    days on market $326,300 Active 37 DOM
  6. 2026-06-13
    days on market $326,300 Active 36 DOM
  7. 2026-06-10
    days on market $326,300 Active 34 DOM
  8. 2026-06-09
    days on market $326,300 Active 33 DOM
  9. 2026-06-08
    days on market $326,300 Active 32 DOM
  10. 2026-06-07
    days on market $326,300 Active 31 DOM
  11. 2026-06-05
    days on market $326,300 Active 28 DOM
  12. 2026-06-03
    days on market $326,300 Active 27 DOM
  13. 2026-06-02
    days on market $326,300 Active 26 DOM
  14. 2026-06-01
    days on market $326,300 Active 25 DOM
  15. 2026-05-31
    days on market $326,300 Active 24 DOM
  16. 2026-05-30
    days on market $326,300 Active 23 DOM
  17. 2026-05-20
    price $326,300
  18. 2026-05-17
    price $320,300
  19. 2026-05-09
    price $317,300
  20. 2026-05-07
    listed $294,300 Active

ⓘ 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
$2,333 · $194/mo
Projected year-2 tax
$2,708 · $226/mo
Expected delta
+$375/yr (+$31/mo · 16.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$32,030
− Mortgage interest
−$18,278
− Property taxes
−$2,333
− Insurance
−$1,632
− Repairs & maintenance
−$2,562
− Management
−$2,562
− HOA
−$960
− Depreciation
−$9,492
Taxable loss
−$5,790
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,390
After-tax cash flow
$1,235/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 — Lakewood Park

Score
63/100
State rank
#719
US rank
#15407

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Lucie County · 337,150 people
Metro
Port St. Lucie, FL
Population (ZIP)
17,148
Household income
$63,122
Rent vs Own
11.7% rent · 88.3% own
Severe rent burden
140.0

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
Predominantly White (74%)
Race & ethnicity
White 74% Black 13% Hispanic / Latino 8% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Romanian 3% Italian 2% Lithuanian 2%
Foreign-born
10% · Canada, Jamaica, Vietnam
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 3% Vietnamese 1%

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
▼ -106.06%
Current HPI
343.1376
Rent YoY
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

+10.9% since first listed
4 events — show timeline
  • 2026-05-20 Price Changed $326,300 Beaches MLS
  • 2026-05-17 Price Changed $320,300 Beaches MLS
  • 2026-05-09 Price Changed $317,300 Beaches MLS
  • 2026-05-07 Listed $294,300 Beaches MLS

Property tax history

+4.4%/yr

Latest (2025): $2,333 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…