CashFlowRE
Sign in Sign up
1755 Village Blvd #108
D Composite 42.09
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 +10.6/30.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

1755 Village Blvd #108 · West Palm Beach, FL 33409
1 bd · 1.0 ba · 688 sqft · Condo public records · 219 Days on market
Built 1994 $512/mo HOA · 24% of rent ↓ 15% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent ground level condo in the heart of West Palm Beach with brand new premium wood-like flooring. Brand new tankless water heater. Stainless steel appliance. New full sized Samsung washer and dryer. Milano condo is a gated community with night security guard on-site, fitness center, swimming pool, sand volleyball court, tennis courts, indoor racquetball court and a spa. Water is included in HOA fee.

Key facts

  • Nightly security
  • First-floor condo
  • $512 HOA

Tags

FIRST-FLOOR CONDOMODERN WOOD-LOOK FLOORINGTANKLESS WATER HEATERSTAINLESS STEEL APPLIANCESSECURE GATED COMMUNITYNIGHTLY SECURITY

Property features AI

Finance

  • Other: Pets allowed (breed restrictions and possible pet restrictions)
  • HOA & community: Community clubhouse; Fitness center; Pool; Tennis courts; HOA dues $512 monthly (includes water); Association present

Exterior

  • Utilities: Public water; Public sewer; Sewer available; Water available
  • Home design: Condominium; 2-story building; Entry level living area; Faces south
  • Construction: Block and concrete construction; Built with public records as source for building area
  • Exterior features: Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 1 bedroom (main level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Unfurnished; Entry-level living area
  • Laundry & utility: Laundry closet inside unit

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 1-bed/1.0-bath condo listed at $169k.

Deal economics

  • At list price, monthly cash flow is $-83 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (8.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.7% 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.
  • Zoned schools: Seminole Trails Elementary School (math 26% / reading 36%, grade F, #1,854 of 2,144 statewide, top 87%, 650 students, 73% FRL); Bear Lakes Middle School (math 19% / reading 33%, grade F, #506 of 571 statewide, top 89%, 842 students, 74% FRL); Palm Beach Lakes High School (math 17% / reading 26%, grade F, #546 of 667 statewide, top 82%, 2,688 students, 70% FRL) — zoned schools average 72% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 50% district-wide (-23 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.1%/yr); 194 active listings in the ZIP; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($67k/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 $5k 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

  • It's been on market 219 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $16k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $148,720 (12.0% 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 219 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.26%
Cap rate
5.70%
Cash-on-cash
-2.11%
DSCR
0.91
GRM
6.6

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
-24.9%
Equity multiple
0.19×
Total profit
$-38,530
Equity at exit
$25,198
10-year hold
IRR
-46.3%
Equity multiple
-0.33×
Total profit
$-62,861
Equity at exit
$14,612

Cash invested: $47,320 (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 33409

Home prices YoY
-25.6%
Rents YoY
-0.1%
Active inventory
194
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,127 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$295 /mo · $3,543/yr
Insurance
$70
HOA
$512
Vacancy / Maint / Mgmt
$447
Net cashflow
$-83

Break-even live

Break-even rent $2,233
Max offer price $154,276
Occupancy floor 99%

Sensitivity live

Price -10% $12 -5% $-36 +0% $-83 +5% $-131 +10% $-179
Rent -10% $-251 -5% $-167 +0% $-83 +5% $1 +10% $85
Rate -1.0pp $2 -0.5pp $-40 base $-83 +0.5pp $-127 +1.0pp $-172

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
$42,250
Closing costs
$5,070
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.

HOA detail condo

Monthly dues
$512 · $6,144/yr
Likely covers
waterpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-21
    days on market $169,000 Active 219 DOM
  2. 2026-06-18
    days on market $169,000 Active 216 DOM
  3. 2026-06-17
    days on market $169,000 Active 215 DOM
  4. 2026-06-16
    days on market $169,000 Active 214 DOM
  5. 2026-06-15
    days on market $169,000 Active 213 DOM
  6. 2026-06-13
    days on market $169,000 Active 211 DOM
  7. 2026-06-09
    days on market $169,000 Active 207 DOM
  8. 2026-06-07
    days on market $169,000 Active 205 DOM
  9. 2026-06-04
    days on market $169,000 Active 202 DOM
  10. 2026-06-03
    days on market $169,000 Active 201 DOM
  11. 2026-06-01
    days on market $169,000 Active 199 DOM
  12. 2026-05-31
    days on market $169,000 Active 198 DOM
  13. 2026-05-12
    status Active
  14. 2026-05-11
    historical
  15. 2026-03-13
    price $179,000
  16. 2025-11-13
    listed $185,000 Active
  17. 2025-04-23
    soldstatus $180,000
  18. 2025-04-18
    soldstatus $180,000 Closed 408-char remark
    Show marketing remark (408 chars)

    Excellent ground level condo in the heart of West Palm Beach with brand new premium wood-like flooring. Brand new tankless water heater. Stainless steel appliance. New full sized Samsung washer and dryer. Milano condo is a gated community with night security guard on-site, fitness center, swimming pool, sand volleyball court, tennis courts, indoor racquetball court and a spa. Water is included in HOA fee.

  19. 2025-03-21
    historical Active Under Contract 408-char remark
    Show marketing remark (408 chars)

    Excellent ground level condo in the heart of West Palm Beach with brand new premium wood-like flooring. Brand new tankless water heater. Stainless steel appliance. New full sized Samsung washer and dryer. Milano condo is a gated community with night security guard on-site, fitness center, swimming pool, sand volleyball court, tennis courts, indoor racquetball court and a spa. Water is included in HOA fee.

  20. 2025-02-24
    price $185,000 408-char remark
    Show marketing remark (408 chars)

    Excellent ground level condo in the heart of West Palm Beach with brand new premium wood-like flooring. Brand new tankless water heater. Stainless steel appliance. New full sized Samsung washer and dryer. Milano condo is a gated community with night security guard on-site, fitness center, swimming pool, sand volleyball court, tennis courts, indoor racquetball court and a spa. Water is included in HOA fee.

  21. 2025-02-11
    listed $199,700 Active 408-char remark
    Show marketing remark (408 chars)

    Excellent ground level condo in the heart of West Palm Beach with brand new premium wood-like flooring. Brand new tankless water heater. Stainless steel appliance. New full sized Samsung washer and dryer. Milano condo is a gated community with night security guard on-site, fitness center, swimming pool, sand volleyball court, tennis courts, indoor racquetball court and a spa. Water is included in HOA fee.

  22. 2024-02-01
    soldstatus $190,000
  23. 2024-01-23
    soldstatus $190,000 Closed 436-char remark
    Show marketing remark (436 chars)

    Welcome to your new home in this beautiful 1/1 minutes from downtown West Palm Beach. Well maintained and move in ready including new toilet. Quiet first story end unit steps from the tennis courts. Milano is a gated community that has premier amenities including a full gym and a large swimming pool with space to entertain. Great investment opportunity as well for those looking to take advantage of this location.This one won't last!

  24. 2024-01-23
    status Pending 436-char remark
    Show marketing remark (436 chars)

    Welcome to your new home in this beautiful 1/1 minutes from downtown West Palm Beach. Well maintained and move in ready including new toilet. Quiet first story end unit steps from the tennis courts. Milano is a gated community that has premier amenities including a full gym and a large swimming pool with space to entertain. Great investment opportunity as well for those looking to take advantage of this location.This one won't last!

  25. 2023-12-28
    historical Active Under Contract 436-char remark
    Show marketing remark (436 chars)

    Welcome to your new home in this beautiful 1/1 minutes from downtown West Palm Beach. Well maintained and move in ready including new toilet. Quiet first story end unit steps from the tennis courts. Milano is a gated community that has premier amenities including a full gym and a large swimming pool with space to entertain. Great investment opportunity as well for those looking to take advantage of this location.This one won't last!

  26. 2023-11-28
    listed $209,900 Active 436-char remark
    Show marketing remark (436 chars)

    Welcome to your new home in this beautiful 1/1 minutes from downtown West Palm Beach. Well maintained and move in ready including new toilet. Quiet first story end unit steps from the tennis courts. Milano is a gated community that has premier amenities including a full gym and a large swimming pool with space to entertain. Great investment opportunity as well for those looking to take advantage of this location.This one won't last!

ⓘ 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
$3,543 · $295/mo
Projected year-2 tax
$3,543 · $295/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 · 24 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
$25,528
− Mortgage interest
−$9,467
− Property taxes
−$3,543
− Insurance
−$845
− Repairs & maintenance
−$2,042
− Management
−$2,042
− HOA
−$6,144
− Depreciation
−$4,916
Taxable loss
−$3,472
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$833
After-tax cash flow
$-167/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)
33,489
Household income
$67,073
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
1333.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 36% Black 31% White 27% Two or more races 21% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 8% Dominican 1%
Common ancestry
Hispanic 8% Romanian 1% Lithuanian 1%
Foreign-born
34% · Canada, Jamaica
Languages at home
55% English-only · Spanish 30% French/Haitian/Cajun 10% 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
▼ -128.54%
Current HPI
374.2506
Rent YoY
▼ -0.15%
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

Price history

-14.7% since first listed
14 events — show timeline
  • 2026-05-12 Relisted Beaches MLS
  • 2026-05-11 Listing Removed Beaches MLS
  • 2026-03-13 Price Changed $179,000 Beaches MLS
  • 2025-11-13 Listed $185,000 Beaches MLS
  • 2025-04-23 Sold (Public Records) $180,000 Public Records
  • 2025-04-18 Sold (MLS) $180,000 Beaches MLS
  • 2025-03-21 Contingent Beaches MLS
  • 2025-02-24 Price Changed $185,000 Beaches MLS
  • 2025-02-11 Listed $199,700 Beaches MLS
  • 2024-02-01 Sold (Public Records) $190,000 Public Records
  • 2024-01-23 Sold (MLS) $190,000 Beaches MLS
  • 2024-01-23 Pending Beaches MLS
  • 2023-12-28 Contingent Beaches MLS
  • 2023-11-28 Listed $209,900 Beaches MLS

Property tax history

+9.7%/yr

Latest (2025): $3,543 · +15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…