CashFlowRE
Sign in Sign up
8545 SE Mars St
C+ Composite 64.25
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 +23.7/30.0
  • ARV discount +14.5/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.0/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

8545 SE Mars St · Hobe Sound, FL 33455
2 bd · 2.0 ba · 1,048 sqft · SingleFamily public records · 36 Days on market
Built 1997 6,000 sqft lot $286/sqft · 16% below area Est $356k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming three-bedroom, two-bathroom single-story residence located in the Olympia community of Hobe Sound, Florida. This home offers 1,048 square feet of finished living space, providing an efficient and manageable layout for comfortable everyday living. The thoughtful floor plan distributes the three bedrooms and two full bathrooms across one level, making this residence accessible and easy to navigate. Situated in the established Olympia subdivision, this property presents an excellent opportunity for those seeking a solid single-family home in the Hobe Sound area. Just minutes from intracoastal waters & beaches.

Key facts

  • Screened front porch
  • Vinyl flooring
  • Back porch

Tags

VINYL FLOORINGSCREENED FRONT PORCHBACK PORCHBUILDING OUT BACKCHICKEN COOP

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Four total parking spaces; Two open parking spaces; Concrete parking surface
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Natural gas available; Sewer connected; Water connected
  • Home design: Single-family residence; One-story; Faces south; Resale property
  • Construction: Wood siding with wood frame construction; Composition roof; Block and concrete perimeter raised foundation
  • Exterior features: Guest house on the property; Back yard with privacy and chain link fencing; Fenced yard

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No notable interior built-in features listed
  • Laundry & utility: Laundry area (other); 100 Amp electric service

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 single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $570 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $300k (0.0% below list).
  • Recommended offer: $291k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.5% in Hobe Sound — 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 (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Hobe Sound Elementary School (math 51% / reading 48%, grade D, #1,088 of 2,144 statewide, top 53%, 459 students, 68% FRL); Murray Middle School (math 45% / reading 43%, grade D, #327 of 571 statewide, top 57%, 616 students, 69% FRL); South Fork High School (math 36% / reading 48%, grade F, #275 of 667 statewide, top 42%, 1,810 students, 51% FRL) — zoned schools average 63% FRL vs 41% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 279 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • At $2,999/mo this rent would consume 51% of the median local household income ($70k/yr) (locally 317% 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.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $300k implies a 566% gain — meaningful room to come down on a strong offer.

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 $290,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.00%
Cap rate
8.57%
Cash-on-cash
8.14%
DSCR
1.36
GRM
8.3

CMA / ARV

ARV (median comp)
$355,546
List price
$299,900
Delta
-15.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8487 SE Begonia Way 0.09mi 3/1.0 (+1) 1,056 (+1%) 3mo $285,000 $270 83
8510 SE Citrus Way 0.14mi 3/2.0 (+1) 1,134 (+8%) 9mo $353,000 $311 67
8477 SE Begonia Way 0.10mi 3/1.0 (+1) 936 (-11%) 8mo $320,000 $342 62
8584 SE Date St 0.17mi 3/1.5 (+1) 1,108 (+6%) 18mo $360,000 $325 60
12024 SE Juno Cres SE 0.55mi 3/2.0 (+1) 1,068 (+2%) 15mo $545,000 $510 54
9315 SE Athena St 0.64mi 2/1.0 896 (-14%) 11mo $495,000 $552 33

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 · 1.8% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-16,014
Equity at exit
$44,716
10-year hold
IRR
3.1%
Equity multiple
1.21×
Total profit
$17,945
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.

ZIP-level market 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,999 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$102 /mo · $1,222/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$630
Net cashflow
$570

Break-even live

Break-even rent $2,278
Max offer price $299,900
Occupancy floor 76%

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

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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8933 SE Ceres St Hobe Sound, FL 2.0 2.0 1400 $3,400 $2.43 23d 1 0.32mi
8968 SE Pine Cone Ln Hobe Sound, FL 3.0 2.0 1383 $2,700 $1.95 23d 1 0.70mi
7916 SE Sugar Pines Way Hobe Sound, FL 2.0 2.0 1350 $2,700 $2.00 13d 1 1.22mi
8574 SE Seagrape Way Hobe Sound, FL 3.0 2.0 1476 $3,600 $2.44 23d 1 1.38mi
8227 SE Croft Cir Hobe Sound, FL 2.0 2.0 1177 $2,100 $1.78 13d 1 1.42mi

Listing history 19 events

  1. 2026-06-18
    days on market $299,900 Active 36 DOM
  2. 2026-06-17
    days on market $299,900 Active 35 DOM
  3. 2026-06-16
    days on market $299,900 Active 34 DOM
  4. 2026-06-15
    days on market $299,900 Active 33 DOM
  5. 2026-06-14
    days on market $299,900 Active 31 DOM
  6. 2026-06-13
    remarks 643-char remark
  7. 2026-06-13
    pricedays on market $299,900 Active 30 DOM
  8. 2026-06-10
    days on market $324,900 Active 28 DOM
  9. 2026-06-09
    days on market $324,900 Active 27 DOM
  10. 2026-06-08
    days on market $324,900 Active 26 DOM
  11. 2026-06-07
    days on market $324,900 Active 25 DOM
  12. 2026-06-03
    days on market $324,900 Active 21 DOM
  13. 2026-06-02
    days on market $324,900 Active 20 DOM
  14. 2026-06-01
    days on market $324,900 Active 19 DOM
  15. 2026-05-31
    days on market $324,900 Active 18 DOM
  16. 2026-05-31
    days on market $324,900 Active 17 DOM
  17. 2026-05-13
    listed $324,900 Active 370-char remark
  18. 2014-12-01
    soldstatus $45,000
  19. 2008-02-29
    soldstatus $90,000

ⓘ 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
$1,222 · $102/mo
Projected year-2 tax
$2,489 · $207/mo
Expected delta
+$1,268/yr (+$106/mo · 103.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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 · 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
$35,987
− Mortgage interest
−$16,799
− Property taxes
−$1,222
− Insurance
−$1,500
− Repairs & maintenance
−$2,879
− Management
−$2,879
− Depreciation
−$8,724
Taxable income
$1,985
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$476
After-tax cash flow
$6,360/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
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

+233.2% since first listed
4 events — show timeline
  • 2026-06-12 Price Changed $299,900 Beaches MLS
  • 2026-05-13 Listed $324,900 Beaches MLS
  • 2014-12-01 Sold (Public Records) $45,000 Public Records
  • 2008-02-29 Sold (Public Records) $90,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $1,222 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…