CashFlowRE
Sign in Sign up
1720 Palmland Dr Unit 5a
C- Composite 51.16
Why this score? — see what drove the C- 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 +17.6/30.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$190,000

1720 Palmland Dr Unit 5a · Boynton Beach, FL 33436
2 bd · 2.0 ba · 1,114 sqft · Condo · 8 Days on market
Built 1979 $470/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Motivated seller! Enjoy comfort and ease in this 2-bedroom, 2-bath home featuring a split floorplan for added privacy. The spacious living areas showcase updated laminate flooring, while the kitchen has been tastefully modernized with raised panel cabinetry and granite countertops. Enter through to the screened lanai or relax on the extended outdoor patio--perfect for morning coffee or quiet evenings. The home also offers a one-car garage, and added peace of mind with hurricane shutters and central A/C. Located in a welcoming neighborhood with access to two heated pools, a clubhouse, and billiards, this home blends functionality with relaxed Florida living. Seller is open to contributing to

Key facts

  • Split floorplan
  • Screened lanai
  • Granite countertops

Tags

SPLIT FLOORPLANUPDATED LAMINATE FLOORINGRAISED PANEL CABINETRYGRANITE COUNTERTOPSSCREENED LANAIEXTENDED OUTDOOR PATIO

Property features AI

Finance

  • Other: Pets allowed with restrictions (breed, number, and size limits); Senior community
  • HOA & community: Homeowners association with monthly fee; Association amenities include billiard room, clubhouse, pool, shuffleboard court, and community room

Exterior

  • Parking: Attached 1-car garage; 1 covered parking space (total 1 parking space)
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; Single-story; Entry-level living area; North-facing
  • Construction: Frame and CBS construction; Composition/shingle roof; Built as resale property
  • Exterior features: Open patio; Screened patio; Patio

Interior

  • Kitchen: Disposal; Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Split bedroom layout; Unfurnished
  • Laundry & utility: Laundry closet inside the unit; Electric water heater

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 condo listed at $190k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 7.2% vs local median 4.3% in Boynton 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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.
  • Zoned schools: Crosspointe Elementary School (math 36% / reading 45%, grade F, #1,471 of 2,144 statewide, top 69%, 652 students, 75% FRL); Atlantic High School (math 28% / reading 52%, grade F, #296 of 667 statewide, top 45%, 1,889 students, 59% FRL) — zoned schools average 67% FRL vs 52% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.6%/yr); 445 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($76k/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 $6k 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.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 20y 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: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,000

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.29%
Cap rate
7.23%
Cash-on-cash
3.35%
DSCR
1.15
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.47×
Total profit
$-28,165
Equity at exit
$28,330
10-year hold
IRR
-15.8%
Equity multiple
0.27×
Total profit
$-38,709
Equity at exit
$16,428

Cash invested: $53,200 (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 33436

Home prices YoY
-26.0%
Rents YoY
-0.6%
Active inventory
445
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,445 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$238 /mo · $2,850/yr
Insurance
$79
HOA
$470
Vacancy / Maint / Mgmt
$513
Net cashflow
$149

Break-even live

Break-even rent $2,257
Max offer price $190,000
Occupancy floor 89%

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
$47,500
Closing costs
$5,700
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1916 Palmland Dr Unit D Boynton Beach, FL 3.0 2.0 1080 $3,200 $2.96 24d 1 0.18mi
1914 Palmland Dr Unit C Boynton Beach, FL 2.0 2.0 1026 $2,300 $2.24 15d 1 0.18mi
2301 S Congress Ave Boynton Beach, FL 1.0–3.0 1.0–2.0 1033 $2,204 $2.13 2d 15 0.75mi
400 Lake Monterey Cir Boynton Beach, FL 2.0 2.5 1144 $2,400 $2.10 11d 1 0.90mi
340 Lake Monterey Cir Boynton Beach, FL 2.0 2.5 1188 $2,350 $1.98 24d 1 0.98mi
161 Monterey Bay Dr Boynton Beach, FL 2.0 2.5 1188 $2,300 $1.94 4d 1 0.98mi
161 Monterey Bay Dr Boynton Beach, FL 2.0 2.5 1188 $2,300 $1.94 18d 1 0.98mi
161 Monterey Bay Dr #161 Boynton Beach, FL 2.0 2.5 1188 $2,200 $1.85 3d 1 0.98mi
161 Monterey Bay Dr #161 Boynton Beach, FL 2.0 2.5 1188 $2,300 $1.94 24d 1 0.98mi
161 Monterey Bay Dr #161 Boynton Beach, FL 2.0 2.5 1188 $2,250 $1.89 14d 1 0.98mi
2400 SW 19th Ave #104 Boynton Beach, FL 2.0 2.0 1211 $2,375 $1.96 24d 1 0.98mi
169 Monterey Bay Dr Boynton Beach, FL 3.0 2.5 1389 $2,800 $2.02 15d 1 1.00mi
169 Monterey Bay Dr Boynton Beach, FL 3.0 2.5 1389 $2,800 $2.02 24d 1 1.00mi
182 Lake Monterey Cir Boynton Beach, FL 2.0 2.5 1423 $2,500 $1.76 24d 1 1.03mi
182 Lake Monterey Cir Boynton Beach, FL 2.0 2.5 1423 $2,500 $1.76 22d 1 1.03mi
2788 Wood Fern Dr Boynton Beach, FL 2.0 2.0 1472 $2,900 $1.97 24d 1 1.05mi
1641 NW 19th Ter Unit 46A Delray Beach, FL 2.0 2.0 1104 $2,000 $1.81 19d 1 1.09mi
1640 NW 19th Ter #103 Delray Beach, FL 2.0 2.0 1148 $1,950 $1.70 22d 1 1.12mi
1640 NW 19th Ter #103 Delray Beach, FL 2.0 2.0 1148 $1,950 $1.70 8d 1 1.12mi
1551 NW 20th Ave #102 Delray Beach, FL 2.0 2.0 1148 $1,995 $1.74 24d 1 1.17mi
1631 NW 18th Ave #201 Delray Beach, FL 2.0 2.0 1148 $3,300 $2.87 24d 1 1.18mi
1560 NW 18th Ave #104 Delray Beach, FL 2.0 2.0 1148 $2,100 $1.83 22d 1 1.19mi
1560 NW 18th Ave #104 Delray Beach, FL 2.0 2.0 1148 $2,100 $1.83 21d 1 1.19mi
1860 NW 13th St #201 Delray Beach, FL 2.0 2.0 1335 $2,800 $2.10 24d 1 1.20mi
1520 NW 19th Ter #203 Delray Beach, FL 2.0 2.0 1335 $2,200 $1.65 24d 1 1.20mi
1440 NW 20th Ave #104 Delray Beach, FL 2.0 2.0 1335 $2,650 $1.99 14d 1 1.21mi
2141 W Woolbright Rd Unit L106 Boynton Beach, FL 2.0 2.0 1000 $1,900 $1.90 14d 1 1.22mi
1441 NW 19th Ter #201 Delray Beach, FL 2.0 2.0 1148 $2,250 $1.96 24d 1 1.23mi
1915 SW 17th Ave Boynton Beach, FL 3.0 2.0 1317 $2,990 $2.27 18d 1 1.24mi
4116 Quail Ridge Dr N Unit A Boynton Beach, FL 2.0 2.0 1267 $3,800 $3.00 24d 1 1.29mi
2001 W Woolbright Rd Unit F204 Boynton Beach, FL 2.0 2.0 986 $1,975 $2.00 24d 1 1.30mi
2583 NW 13th St Delray Beach, FL 2.0 2.0 1466 $2,600 $1.77 18d 1 1.37mi
2086 SW 12th Ave Boynton Beach, FL 2.0 2.0 1428 $2,400 $1.68 19d 1 1.38mi
4249 Quail Ridge Dr N Unit A Boynton Beach, FL 2.0 2.0 1212 $4,000 $3.30 24d 1 1.38mi
204 Belmont Pl Boynton Beach, FL 1.0 1.0 878 $2,200 $2.51 24d 1 1.40mi
1101 Belmont Pl #1101 Boynton Beach, FL 2.0 2.0 1143 $2,300 $2.01 21d 1 1.40mi
401 Belmont Pl Boynton Beach, FL 2.0 2.0 1143 $2,300 $2.01 24d 1 1.40mi
1201 Belmont Pl Boynton Beach, FL 2.0 2.0 1143 $2,400 $2.10 24d 1 1.40mi
1201 Belmont Pl Boynton Beach, FL 2.0 2.0 1143 $2,400 $2.10 20d 1 1.40mi
1500 Southern Cross Ln Boynton Beach, FL 2.0 2.0 1000 $2,049 $2.05 1d 1 1.41mi

HOA detail condo

Monthly dues
$470 · $5,640/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 6 events

  1. 2026-06-18
    days on market $190,000 Active 8 DOM
  2. 2026-06-17
    days on market $190,000 Active 7 DOM
  3. 2026-06-16
    days on market $190,000 Active 6 DOM
  4. 2026-06-15
    days on market $190,000 Active 5 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $190,000 Active 3 DOM

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 63% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 27 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 · 2 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
$29,341
− Mortgage interest
−$10,643
− Property taxes
−$2,850
− Insurance
−$950
− Repairs & maintenance
−$2,347
− Management
−$2,347
− HOA
−$5,640
− Depreciation
−$5,527
Taxable loss
−$964
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$231
After-tax cash flow
$2,014/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boynton Beach, FL
County
Palm Beach County · 1,438,312 people
City population
148,060
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
48,743
Household income
$75,789
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
1813.0

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 0.64)
Race & ethnicity
White 52% Black 24% Hispanic / Latino 19% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 3% Dominican 1%
Common ancestry
Hispanic 12% Romanian 3% Scotch-Irish 2%
Foreign-born
27% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 14% French/Haitian/Cajun 13% Other Indo-European 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
▼ -109.59%
Current HPI
311.7742
Rent YoY
▼ -0.57%
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

Price history

+15.5% since first listed
8 events — show timeline
  • 2026-06-10 Listed $190,000 Beaches MLS
  • 2026-04-09 Listing Removed Beaches MLS
  • 2026-03-07 Price Changed $188,000 Beaches MLS
  • 2025-12-03 Price Changed $199,000 Beaches MLS
  • 2025-11-20 Price Changed $192,500 Beaches MLS
  • 2025-11-19 Listed $230,000 Beaches MLS
  • 2008-10-31 Listing Removed Beaches MLS
  • 2006-10-25 Listed $164,500 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…