1123 E Windsor Ave · West Palm Beach, FL 33401

$299,900

3 bd · 2.0 ba · 1,062 sqft · SingleFamily public records · 359 Days on market

Built 2015 3,920 sqft lot

---

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 +27.6/30.0
• DSCR +9.7/10.0
• ARV discount +7.5/15.0
• 1% rule +7.3/10.0
• Schools +4.3/10.0
• Livability +4.1/5.0
• Rent growth +3.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

3BR, 2 BA, SEPARATE DR, KITCHEN W/ PASS THRU, LAUNDRY AREA W/ STACKABLE WASHER & DRYER, MBR W/ ENSUITE, PORCH,/PATIO, CENTRAL HVAC, HURRICANE PANELS ALL WINDOWS, ALL NEWER APPLIANCES & MORE.TILED FLOORS THROUGH-OUT

Key facts

• 3,920 sq ft lot
• Built 2015
• Listed 358 days

Property features AI

Finance

• Other: Pets not allowed
• Financial info: No investor or income/expense details provided
• HOA & community: No HOA information provided

Exterior

• Parking: Parking details not provided
• Security: Smoke detectors
• Utilities: Three-phase electric service; Public sewer; Water service available; Sewer available
• Home design: Single-family residence; Resale property; Faces east
• Construction: Concrete block (CBS) construction; Built area approximately 1,062 living area; 1,146 total building area
• Exterior features: Not waterfront

Interior

• Kitchen: Electric range; Microwave; Refrigerator
• Bedrooms: One main-level bedroom
• Flooring: Ceramic tile flooring
• Bathrooms: Two total bathrooms (one on the main level)
• Heating & cooling: Central heating; Central air conditioning; Ceiling fans; Electric cooling
• Interior features: No notable interior features listed
• Laundry & utility: Laundry closet located inside the home

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $300k.

Deal economics

• At list price, monthly cash flow is $900 ($11k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $300k).
• Recommended offer: $264k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.9% vs local median 3.8% in West Palm Beach — 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 82/100 on livability (#75 in FL, #1,255 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, crime F.
• Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising fast (+5.2%/yr); 506 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
• At $3,699/mo this rent would consume 65% of the median local household income ($68k/yr) (locally 2953% 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 $9k of value loss. Plan a longer hold.
• Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 5.2% rent growth), your $84k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 359 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 19y ago; this cycle's ask has dropped $55k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $253k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $263,912 (12.0% below list)

Questions for the listing agent

1. It's been on market 359 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
5. 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.
6. 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.
7. 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: 1.23% ✓
• Cap rate: 9.90%
• Cash-on-cash: 12.87%
• DSCR: 1.57
• GRM: 6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.15% rent growth · sell at horizon

5-year hold

• IRR: 5.1%
• Equity multiple: 1.20×
• Total profit: $16,940
• Equity at exit: $44,716

10-year hold

• IRR: 16.4%
• Equity multiple: 2.47×
• Total profit: $123,730
• Equity at exit: $25,930

Cash invested: $83,972 (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.

Methodology + full state rankings →

ZIP-level market 33401

• Rents YoY: 5.2%
• Active inventory: 506
• Price-to-rent: 6.8×

Monthly cashflow live

• Estimated rent: $3,699 high
• Mortgage (P&I): −$1,573
• Tax from tax record: −$324 /mo · $3,887/yr
• Insurance: −$125
• HOA: −$0
• Vacancy / Maint / Mgmt: −$777
• Net cashflow: $900

Break-even live

Break-even rent $2,559

Max offer price $299,900

Occupancy floor 71%

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: $74,975
• Closing costs: $8,997
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1115 Windsor Ave West Palm Beach, FL	4.0	3.0	1377	$3,500	$2.54	19d	1	0.05mi
926 14th St West Palm Beach, FL	4.0	2.0	1050	$3,000	$2.86	15d	1	0.18mi
921 8th St West Palm Beach, FL	3.0	1.0	1000	$3,395	$3.40	24d	1	0.23mi
823 14th St West Palm Beach, FL	3.0	1.0	1000	$3,495	$3.50	24d	1	0.26mi
1319 13th St West Palm Beach, FL	3.0	2.0	1215	$3,200	$2.63	24d	1	0.32mi
1104 State St Unit C West Palm Beach, FL	3.0	1.0	875	$3,000	$3.43	24d	1	0.46mi
565 Lilac Ct West Palm Beach, FL	3.0	2.0	1250	$3,000	$2.40	18d	1	0.51mi
609 2nd St West Palm Beach, FL	2.0	2.0	978	$3,325	$3.40	3d	1	0.65mi
609 2nd St West Palm Beach, FL	2.0	2.0	978	$3,015	$3.08	19d	1	0.65mi
609 2nd St West Palm Beach, FL	2.0	2.0	1063	$3,240	$3.05	24d	1	0.65mi
805 N Olive Ave West Palm Beach, FL	1.0–2.0	1.0–2.0	852	$3,704	$4.35	3d	15	0.74mi
1805 N Flagler Dr #107 West Palm Beach, FL	3.0	2.0	1237	$2,995	$2.42	4d	1	0.75mi
1551 N Flagler Dr West Palm Beach, FL	2.0	2.0	1175	$5,098	$4.34	24d	3	0.75mi
1551 N Flagler Dr West Palm Beach, FL	2.0	2.0	1175	$5,050	$4.30	22d	3	0.75mi
1551 N Flagler Dr Unit Uph-2 West Palm Beach, FL	2.0	2.0	1175	$3,750	$3.19	24d	1	0.78mi
610 Clematis St West Palm Beach, FL	2.0	2.0	1130	$3,325	$2.94	24d	2	0.84mi
610 Clematis St West Palm Beach, FL	2.0	2.0	1139	$3,300	$2.90	10d	2	0.84mi
610 Clematis St West Palm Beach, FL	2.0	2.0	1130	$3,425	$3.03	24d	1	0.84mi
610 Clematis St West Palm Beach, FL	2.0	2.0	1130	$3,325	$2.94	4d	1	0.84mi
1801 N Flagler Dr West Palm Beach, FL	1.0–2.0	1.0–2.0	1125	$4,500	$4.00	2d	7	0.84mi
1801 N Flagler Dr West Palm Beach, FL	1.0–2.0	1.0–2.0	998	$4,250	$4.26	18d	4	0.84mi
1801 N Flagler Dr West Palm Beach, FL	1.0–2.0	1.0–2.0	998	$4,250	$4.26	24d	3	0.84mi
201 Clearwater Dr West Palm Beach, FL	2.0	1.0–2.0	727	$4,653	$6.40	24d	19	0.84mi
201 Clearwater Dr West Palm Beach, FL	2.0	1.0–2.0	731	$6,632	$9.07	11d	16	0.84mi
300 S Australian Ave #1605 West Palm Beach, FL	3.0	2.0	1188	$4,800	$4.04	24d	1	0.85mi
300 S Australian Ave #1608 West Palm Beach, FL	2.0	2.0	1085	$6,000	$5.53	24d	1	0.85mi
300 S Australian Ave West Palm Beach, FL	3.0	2.0	1377	$6,000	$4.36	24d	1	0.85mi
300 S Australian Ave #419 West Palm Beach, FL	2.0	2.0	1186	$3,750	$3.16	17d	1	0.85mi
917 N Flagler Dr #311 West Palm Beach, FL	2.0	2.0	968	$3,000	$3.10	24d	1	0.85mi
1803 N Flagler Dr #310 West Palm Beach, FL	2.0	1.0	995	$3,000	$3.02	18d	1	0.88mi
345 Banyan Blvd West Palm Beach, FL	3.0	1.0–2.0	1023	$6,857	$6.70	1d	19	0.90mi
591 Evernia St West Palm Beach, FL	2.0	1.0–2.0	943	$6,321	$6.70	3d	26	0.91mi
2585 Spruce Ave West Palm Beach, FL	1.0–2.0	1.0–2.0	841	$3,225	$3.83	1d	122	0.95mi
290 N Olive Ave West Palm Beach, FL	2.0	1.0–2.0	870	$5,061	$5.81	2d	20	0.96mi
403 S Sapodilla Ave #218 West Palm Beach, FL	2.0	2.0	1133	$3,300	$2.91	24d	1	0.98mi
403 S Sapodilla Ave #806 West Palm Beach, FL	2.0	2.0	1145	$6,500	$5.68	24d	1	0.98mi
499 Evernia St West Palm Beach, FL	2.0	1.0–2.0	827	$4,114	$4.97	3d	26	1.02mi
101 N Clematis St West Palm Beach, FL	1.0–4.0	1.5–4.5	1906	$19,900	$10.44	24d	2	1.04mi
410 Evernia St West Palm Beach, FL	2.0–3.0	2.0–2.5	1664	$12,000	$7.21	14d	2	1.04mi
616 Clearwater Park Rd Unit Lp01 West Palm Beach, FL	2.0	2.0	1112	$3,495	$3.14	24d	1	1.07mi

Listing history 23 events

1. 2026-06-18
   days on market $299,900 Active 359 DOM
2. 2026-06-17
   days on market $299,900 Active 358 DOM
3. 2026-06-16
   days on market $299,900 Active 357 DOM
4. 2026-06-15
   days on market $299,900 Active 356 DOM
5. 2026-06-13
   days on market $299,900 Active 354 DOM
6. 2026-06-09
   days on market $299,900 Active 350 DOM
7. 2026-06-07
   days on market $299,900 Active 348 DOM
8. 2026-06-04
   days on market $299,900 Active 345 DOM
9. 2026-06-03
   days on market $299,900 Active 344 DOM
10. 2026-06-01
    days on market $299,900 Active 342 DOM
11. 2026-05-31
    days on market $299,900 Active 341 DOM
12. 2026-03-23
    price $299,900
13. 2025-07-23
    price $325,000
14. 2025-06-20
    listed $355,000 Active
15. 2025-06-04
    historical
16. 2024-12-20
    price $360,000
17. 2024-11-04
    listed $370,000 Active
18. 2021-10-29
    soldstatus $253,000 Closed 222-char remark

    Show marketing remark (222 chars)

    3BR, 2 BA, SEPARATE DR, KITCHEN W/ PASS THRU, LAUNDRY AREA W/ STACKABLE WASHER & DRYER, MBR W/ ENSUITE, PORCH,/PATIO, CENTRAL HVAC, HURRICANE PANELS ALL WINDOWS, ALL NEWER APPLIANCES & MORE.TILED FLOORS THROUGH-OUT

19. 2021-08-20
    historical Active Under Contract 222-char remark

    Show marketing remark (222 chars)

    3BR, 2 BA, SEPARATE DR, KITCHEN W/ PASS THRU, LAUNDRY AREA W/ STACKABLE WASHER & DRYER, MBR W/ ENSUITE, PORCH,/PATIO, CENTRAL HVAC, HURRICANE PANELS ALL WINDOWS, ALL NEWER APPLIANCES & MORE.TILED FLOORS THROUGH-OUT

20. 2021-08-08
    listed $243,000 Active 222-char remark

    Show marketing remark (222 chars)

    3BR, 2 BA, SEPARATE DR, KITCHEN W/ PASS THRU, LAUNDRY AREA W/ STACKABLE WASHER & DRYER, MBR W/ ENSUITE, PORCH,/PATIO, CENTRAL HVAC, HURRICANE PANELS ALL WINDOWS, ALL NEWER APPLIANCES & MORE.TILED FLOORS THROUGH-OUT

21. 2017-05-11
    soldstatus $90,000
22. 2008-04-24
    historical
23. 2007-04-27
    listed $239,999

ⓘ 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: $3,887 · $324/mo
• Projected year-2 tax: $3,887 · $324/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 25 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

Taxation est. · year 1

• Rental income: $44,383
• − Mortgage interest: −$16,799
• − Property taxes: −$3,887
• − Insurance: −$1,500
• − Repairs & maintenance: −$3,551
• − Management: −$3,551
• − Depreciation: −$8,724
• Taxable income: $6,372
• Est. tax owed @ 24.0%: −$1,529
• After-tax cash flow: $9,274/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: Palm Beach
• NCES district ID: 1201500
• Math proficiency: 46% ▼ -16.00%
• Reading proficiency: 53% ▼ -4.00%
• Median HH income: $53,943
• Composite: 42.72/100
• National rank: #3160
• State rank: #34 of 73 in FL

Livability — West Palm Beach

• Score: 82/100
• State rank: #75
• US rank: #1255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: West Palm Beach, FL
• County: Palm Beach County · 1,438,312 people
• City population: 222,012
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 33,698
• Household income: $67,967
• Rent vs Own: 62.5% rent · 37.5% own
• Severe rent burden: 2953.0

Population outlook (Palm Beach County) Hauer SSP2

• Today (2025): 1,637,487 people
• By 2030: 1,743,255 · +6.5%
• By 2040: 1,948,712 · +19.0%
• By 2050: 2,132,979 · +30.3%
• By 2075: 2,530,027 · +54.5%
• By 2100: 2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.68)
• Race & ethnicity: White 43% Black 32% Hispanic / Latino 17% Two or more races 11% Asian 3%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3% Cuban 3%
• Common ancestry: Hispanic 6% Slovak 2% Romanian 2%
• Foreign-born: 26% · Canada, Jamaica, China
• Languages at home: 73% English-only · Spanish 13% French/Haitian/Cajun 7% Other Asian/Pacific 2%

Political lean MEDSL · Palm Beach

• 2024 margin: Toss-up / Even · D 50.0% · R 49.2%
• 2008→2024 swing: -22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
• All cycles: 2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -324.96%
• Current HPI: 367.0978
• Rent YoY: ▲ 5.15%
• Metro: Miami-Fort Lauderdale-Pompano Beach, 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

+25.0% since first listed

12 events — show timeline

• 2026-03-23 Price Changed $299,900 Beaches MLS
• 2025-07-23 Price Changed $325,000 Beaches MLS
• 2025-06-20 Listed $355,000 Beaches MLS
• 2025-06-04 Listing Removed — Beaches MLS
• 2024-12-20 Price Changed $360,000 Beaches MLS
• 2024-11-04 Listed $370,000 Beaches MLS
• 2021-10-29 Sold (MLS) $253,000 Beaches MLS
• 2021-08-20 Contingent — Beaches MLS
• 2021-08-08 Listed $243,000 Beaches MLS
• 2017-05-11 Sold (Public Records) $90,000 Public Records
• 2008-04-24 Listing Removed — Beaches MLS
• 2007-04-27 Listed $239,999 Beaches MLS

Property tax history

+27.9%/yr

Latest (2025): $3,887 · +8.7% YoY. Source: county tax records.