CashFlowRE
Sign in Sign up
68 W Caribbean 🌊 Lakefront
B Composite 72.6
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 +30.0/30.0
  • ARV discount +10.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$74,900

68 W Caribbean · Port St. Lucie, FL 34952
2 bd · 2.0 ba · 1,620 sqft · Manufactured · 97 Days on market
Built 1979 Est $81k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 68 W Caribbean in the desirable Spanish Lakes Golf Village, one of the area's most sought after 55+ communities. This charming 2-bedroom, 2-bath manufactured home offers a rare blend of comfort and convenience. Truly a standout in the neighborhood. If storage is at the top of your wish list, this is the home for you. It's one of the few properties featuring a double driveway and extensive storage space, eliminating the need for an off-site unit. Inside, you'll find a spacious living area filled with natural light, while the large primary suite includes a walk in closet and a private en suite bath. Step outside and enjoy peaceful mornings or breezy evenings overlooking the golf co

Key facts

  • Storage
  • Walk-in closet
  • Lawn maintenance

Tags

STORAGEWALK-IN CLOSETEN-SUITE BATHGOLF COURSELAWN MAINTENANCEUNLIMITED GOLF

Property features AI

Finance

  • Other: Directions: After entering Spanish Lakes Golf Village from Village Green Drive, turn right onto West Caribbean at 2nd stop sign. Home is on the left.
  • Financial info: Land lease of $1,000 per month (lease expires 2027-06-01); Pets not allowed
  • HOA & community: Association: Spanish Lakes; Annual association fee; Association amenities include: clubhouse, pool (heated), fitness center, golf course, tennis courts, shuffleboard court, billiard room, game room, cafe/restaurant, community room, library, lobby, storage, workshop area, manager on site, street lights, recreation facilities, kitchen facilities, pool service, management; Senior community

Exterior

  • Parking: 4 total parking spaces; 2 covered spaces; 2 open spaces; Attached carport; Detached garage; Driveway; Garage; Carport
  • Security: Security patrol
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Sewer connected; Underground utilities; Water available
  • Home design: Manufactured home (double wide); One story; Faces south; Resale condition
  • Construction: 59 ft by 24 ft; Vinyl siding; Metal roof; Mobile home on site
  • Exterior features: Paved road access; Not waterfront; Other skirting

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate; Linoleum; Wood
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Unfurnished
  • Laundry & utility: Inside laundry room

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 $75k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 23.2% 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 B — 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.
  • Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 17 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 39% 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 $518 of loan paydown is wiped out by about $2k 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 $21k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y ago; this cycle's ask has dropped $5k (6%) 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,159 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.66%
Cap rate
23.21%
Cash-on-cash
60.40%
DSCR
3.69
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$81,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
172 W Carribean 0.55mi 2/2.0 1,650 (+2%) 8mo $9,500 $6 64
110 W Caribbean 0.35mi 2/2.0 1,416 (-13%) 5mo $77,500 $55 58
8522 Leadtree Ct 0.50mi 2/2.0 1,550 (-4%) 15mo $245,000 $158 57
16 Nuevo Leon Rd 0.28mi 3/2.0 (+1) 1,500 (-7%) 19mo $69,000 $46 54
7 Indies 0.25mi 2/2.0 1,468 (-9%) 24mo $33,000 $22 53
29 San Marino Way 0.35mi 2/2.0 1,468 (-9%) 20mo $22,000 $15 51
166 W West Caribbean 0.53mi 2/2.0 1,450 (-10%) 14mo $38,000 $26 46
192 W Caribbean 0.62mi 2/2.0 1,416 (-13%) 6mo $49,000 $35 45
8526 Lidflower Ct 0.48mi 3/2.5 (+1) 1,404 (-13%) 6mo $70,900 $50 43
8483 Labelia Ct 0.61mi 2/2.0 1,456 (-10%) 15mo $265,000 $182 42
8394 Delphinium Ct 0.70mi 3/2.0 (+1) 1,392 (-14%) 4mo $220,000 $158 36
188 W West Caribbean W 0.61mi 2/2.0 1,400 (-14%) 17mo $106,000 $76 35

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
58.0%
Equity multiple
3.53×
Total profit
$52,988
Equity at exit
$11,168
10-year hold
IRR
62.4%
Equity multiple
6.92×
Total profit
$124,243
Equity at exit
$6,476

Cash invested: $20,972 (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
3.1×

Monthly cashflow live

Estimated rent
$1,992 high interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$1,056

Break-even live

Break-even rent $655
Max offer price $74,900
Occupancy floor 42%

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
$18,725
Closing costs
$2,247
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 23d 1 0.15mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 14d 6 0.17mi
2082 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1524 $1,850 $1.21 23d 1 0.32mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 14d 1 0.35mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 14d 1 0.43mi
2183 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1550 $1,900 $1.23 14d 1 0.44mi
1810 SE Pinewood Trl Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1013 $2,055 $2.03 14d 7 0.48mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL 3.0 2.0 1212 $2,950 $2.43 14d 1 0.67mi
3784 Sapodilla Ct Port Saint Lucie, FL 2.0 2.0 1121 $2,300 $2.05 23d 1 0.74mi
1500 SE Tiffany Club Pl Port Saint Lucie, FL 1.0–3.0 1.0–2.0 895 $1,922 $2.15 14d 7 0.74mi
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 14d 15 0.95mi
1618 SE Elkhart Ter Port Saint Lucie, FL 3.0 2.0 1176 $2,200 $1.87 23d 1 1.07mi
2051 SE Hillmoor Dr Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1014 $2,539 $2.50 23d 15 1.25mi
1900 SE Hillmoor Dr Port Saint Lucie, FL 2.0–3.0 2.0–2.5 1182 $1,799 $1.52 14d 14 1.28mi
9905 S US Highway 1 Port Saint Lucie, FL 1.0–2.0 1.0–2.0 966 $2,239 $2.32 14d 15 1.31mi
2061 SE Glen Ridge Dr Port Saint Lucie, FL 2.0 2.5 1350 $1,925 $1.43 23d 1 1.33mi
301 SE Castle Ct Port St. Lucie, FL 2.0 2.5 1688 $2,900 $1.72 23d 1 1.34mi

Listing history 20 events

  1. 2026-06-18
    days on market $74,900 Active 97 DOM
  2. 2026-06-17
    days on market $74,900 Active 96 DOM
  3. 2026-06-16
    days on market $74,900 Active 95 DOM
  4. 2026-06-15
    days on market $74,900 Active 94 DOM
  5. 2026-06-14
    days on market $74,900 Active 92 DOM
  6. 2026-06-13
    days on market $74,900 Active 91 DOM
  7. 2026-06-10
    days on market $74,900 Active 89 DOM
  8. 2026-06-09
    days on market $74,900 Active 88 DOM
  9. 2026-06-08
    days on market $74,900 Active 87 DOM
  10. 2026-06-07
    days on market $74,900 Active 86 DOM
  11. 2026-06-05
    days on market $74,900 Active 83 DOM
  12. 2026-06-03
    days on market $74,900 Active 82 DOM
  13. 2026-06-02
    days on market $74,900 Active 81 DOM
  14. 2026-06-01
    days on market $74,900 Active 80 DOM
  15. 2026-05-31
    days on market $74,900 Active 79 DOM
  16. 2026-05-30
    days on market $74,900 Active 78 DOM
  17. 2026-04-08
    price $74,900
  18. 2026-03-13
    listed $80,000 Active
  19. 2011-03-17
    historical
  20. 2011-03-09
    listed $8,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 22 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
$23,898
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$1,912
− Management
−$1,912
− Depreciation
−$2,179
Taxable income
$12,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,928
After-tax cash flow
$9,740/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

Census place
Port St. Lucie, FL
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

+836.3% since first listed
4 events — show timeline
  • 2026-04-08 Price Changed $74,900 Beaches MLS
  • 2026-03-13 Listed $80,000 Beaches MLS
  • 2011-03-17 Listing Removed Beaches MLS
  • 2011-03-09 Listed $8,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…