CashFlowRE
Sign in Sign up
1727 Village Blvd
D- Composite 38.74
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).

  • ARV discount +15.0/15.0
  • Cash flow +5.6/30.0
  • 1% rule +5.1/10.0
  • Livability +4.1/5.0
  • Condition / age +3.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$210,000

1727 Village Blvd · West Palm Beach, FL 33409
2 bd · 1.0 ba · 910 sqft · SingleFamily · 7 Days on market
Built 1994 Good condition $231/sqft · 29% below area Est $294k · 29% under $667/mo HOA · 31% of rent

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

Key facts

  • $667 HOA
  • Parking
  • Community pool

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $210k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-436 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (30.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $147k (30.0% below list) — sets the bar for cash-flow.

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); 260 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $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 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 19y ago; this cycle's ask is 10669% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: HOA is 31% 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 $146,915 (30.0% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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 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
1.01%
Cap rate
3.80%
Cash-on-cash
-8.90%
DSCR
0.60
GRM
8.2

CMA / ARV

ARV (median comp)
$294,338
List price
$210,000
Delta
-28.65%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1108 Green Pine Blvd Unit A3 0.22mi 2/2.0 1,104 (+21%) 0mo $199,000 $180 60
4759 Via Palm Lks #312 1.01mi 2/2.0 888 (-2%) 0mo $195,000 $220 57
2400 Presidential Way #1505 1.05mi 1/1.5 (-1) 894 (-2%) 0mo $138,500 $155 55
2400 Presidential Way #1005 1.05mi 1/1.5 (-1) 894 (-2%) 0mo $140,000 $157 55
263 Norwich K 1.28mi 2/1.5 819 (-10%) 1mo $65,000 $79 46
24 Easthampton A 1.43mi 2/1.5 798 (-12%) 0mo $75,000 $94 42
19117 Glenmoor Dr 0.65mi 1/1.0 (-1) 750 (-18%) 0mo $175,000 $233 39
1850 N Congress Ave #311 0.75mi 2/2.0 1,030 (+13%) 0mo $160,000 $155 39
2550 Presidential Way #301 0.94mi 2/2.0 1,045 (+15%) 1mo $225,000 $215 36
4151 San Marino Blvd #203 0.84mi 2/2.0 1,060 (+16%) 0mo $190,000 $179 36
4807 Via Palm Lks #1519 0.93mi 1/1.0 (-1) 745 (-18%) 0mo $155,500 $209 35
1900 N Congress Ave #403 0.76mi 1/1.0 (-1) 775 (-15%) 0mo $135,000 $174 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-37.4%
Equity multiple
-0.15×
Total profit
$-67,595
Equity at exit
$31,312
10-year hold
IRR
-93.0%
Equity multiple
-0.99×
Total profit
$-116,937
Equity at exit
$18,157

Cash invested: $58,800 (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.

Active competition Active MLS

For sale now
2 active · 2 under contract
Median asking
$283,450 ($250/sqft)
Median days on market
203 d
This list price
lowest-priced of the active set
ARV vs active asking
+29.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33409

Home prices YoY
-25.6%
Rents YoY
-0.1%
Active inventory
260
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,129 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax est. 1.5%
$262 /mo · $3,150/yr
Insurance
$88
HOA
$667
Vacancy / Maint / Mgmt
$447
Net cashflow
$-436

Break-even live

Break-even rent $2,681
Max offer price $146,915
Occupancy floor

Sensitivity live

Price -10% $-291 -5% $-363 +0% $-436 +5% $-509 +10% $-581
Rent -10% $-604 -5% $-520 +0% $-436 +5% $-352 +10% $-268
Rate -1.0pp $-330 -0.5pp $-383 base $-436 +0.5pp $-490 +1.0pp $-546

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
$52,500
Closing costs
$6,300
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1721 Village Blvd #103 West Palm Beach, FL 2.0 2.0 1066 $2,300 $2.16 3d 1 0.03mi
1721 Village Blvd West Palm Beach, FL 2.0 2.0 1066 $2,250 $2.11 11d 2 0.06mi
1755 Village Blvd #206 West Palm Beach, FL 2.0 2.0 1072 $1,995 $1.86 11d 1 0.11mi
1110 Green Pine Blvd Unit C2 West Palm Beach, FL 2.0 2.0 1104 $2,000 $1.81 11d 1 0.16mi
1400 Village Blvd West Palm Beach, FL 1.0–2.0 1.0–2.0 750 $2,347 $3.13 2d 26 0.33mi
2111 Brandywine Rd West Palm Beach, FL 1.0–3.0 1.0–2.0 999 $2,252 $2.25 3d 8 0.44mi
1967 Brandywine Rd Apt 302 West Palm Beach, FL 2.0 2.0 1064 $2,395 $2.25 11d 1 0.45mi
1009 Green Pine Blvd Unit D3 West Palm Beach, FL 2.0 2.0 1064 $1,900 $1.79 11d 1 0.45mi
1008 Green Pine Blvd Unit A2 West Palm Beach, FL 2.0 2.0 1064 $2,000 $1.88 11d 1 0.47mi
4248 Hibiscus Cir Unit H West Palm Beach, FL 3.0 1.5 550 $2,100 $3.82 11d 1 0.48mi
1002 Green Pine Blvd Unit C1 West Palm Beach, FL 2.0 2.0 1111 $1,950 $1.76 11d 1 0.49mi
1957 Brandywine Rd Apt 207 West Palm Beach, FL 2.0 2.0 1064 $2,395 $2.25 11d 1 0.51mi
1977 Brandywine Rd Apt 305 West Palm Beach, FL 1.0 1.0 951 $1,975 $2.08 11d 1 0.53mi
1955 Brandywine Rd Unit 301 West Palm Beach, FL 2.0 2.0 1064 $2,495 $2.34 11d 1 0.53mi
1961 Brandywine Rd Apt 304 West Palm Beach, FL 1.0 1.0 851 $1,975 $2.32 11d 1 0.53mi
1401 Village Blvd West Palm Beach, FL 2.0 2.0 1036 $1,999 $1.93 10d 1 0.59mi
21202 Glenmoor Dr Unit 21202 West Palm Beach, FL 2.0 2.0 1120 $2,100 $1.88 11d 1 0.62mi
4200 Community Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 970 $2,430 $2.51 3d 11 0.66mi
1441 Brandywine Rd West Palm Beach, FL 1.0–3.0 1.0–2.0 946 $2,165 $2.29 3d 23 0.66mi
4041 San Marino Blvd West Palm Beach, FL 2.0 2.0 1060 $2,100 $1.98 11d 1 0.70mi
4101 San Marino Blvd #204 West Palm Beach, FL 2.0 2.0 1060 $1,999 $1.89 3d 1 0.76mi
4115 San Marino Blvd #204 West Palm Beach, FL 2.0 1.0 926 $2,000 $2.16 11d 1 0.76mi
800 The Pointe Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 982 $2,643 $2.69 3d 13 0.83mi
3676 Alder Dr Unit A2 West Palm Beach, FL 2.0 2.0 1106 $2,000 $1.81 11d 1 0.84mi
4190 San Marino Blvd #208 West Palm Beach, FL 2.0 2.0 1060 $2,100 $1.98 11d 1 0.85mi
4200 San Marino Blvd #107 West Palm Beach, FL 2.0 2.0 1060 $2,050 $1.93 3d 1 0.85mi
4849 Sable Pine Cir Unit B1 West Palm Beach, FL 2.0 2.0 1115 $2,100 $1.88 11d 1 0.86mi
4151 San Marino Blvd #203 West Palm Beach, FL 2.0 2.0 1060 $2,000 $1.89 3d 1 0.86mi
4829 Sable Pine Cir Unit D1 West Palm Beach, FL 2.0 2.0 1115 $2,100 $1.88 10d 1 0.86mi
3101 Village Blvd West Palm Beach, FL 1.0–2.0 1.0–2.0 955 $1,960 $2.05 11d 5 0.89mi
4211 San Marino Blvd West Palm Beach, FL 2.0 2.0 1180 $2,200 $1.86 11d 3 0.90mi
4799 Via Palm Lks #1613 West Palm Beach, FL 2.0 2.0 904 $2,000 $2.21 3d 1 0.92mi
4280 San Marino Blvd #102 West Palm Beach, FL 2.0 2.0 1060 $2,000 $1.89 11d 1 0.94mi
3000 Presidential Way West Palm Beach, FL 2.0 2.0 1043 $2,300 $2.20 10d 2 0.98mi
3000 Presidential Way West Palm Beach, FL 2.0 2.0 1043 $2,248 $2.15 3d 2 0.98mi
4759 Via Palm Lks #312 West Palm Beach, FL 2.0 2.0 888 $2,225 $2.51 2d 1 0.98mi
4823 Via Palm Lks West Palm Beach, FL 2.0 2.0 1101 $2,100 $1.91 10d 1 0.98mi
2500 Presidential Way #103 West Palm Beach, FL 2.0 2.0 1042 $3,000 $2.88 88d 1 0.98mi
2425 Presidential Way West Palm Beach, FL 2.0–3.0 2.0 1260 $2,200 $1.75 11d 2 1.00mi
4918 Alder Dr Unit D West Palm Beach, FL 2.0 2.0 910 $2,200 $2.42 2d 1 1.01mi

Property features AI

Finance

HOA & community
Has associationMonthly HOA feeAssociation amenities include clubhouse, fitness center, pool, tennis courtsHOA covers maintenance of grounds, sewer and water

Exterior

Parking
Assigned parking (1 space)
Utilities
Public waterPublic sewerSewer and water available
Home design
CondominiumResale3-story buildingFaces southwest
Construction
CBS constructionComposition/shingle roofBuilt as part of a multi-story building
Exterior features
Not waterfrontEntry located at 1727 Village Blvd #306, West Palm Beach

Interior

Kitchen
DisposalDishwasherElectric rangeMicrowaveRefrigerator
Bedrooms
1 bedroom on the main level
Flooring
Vinyl
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Kitchen islandWalk-in closet(s)
Laundry & utility
Laundry insideElectric water heater

Listing history 16 events

  1. 2026-06-03
    days on market $210,000 Active 7 DOM
  2. 2026-06-02
    days on market $210,000 Active 6 DOM
  3. 2026-06-01
    days on market $210,000 Active 5 DOM
  4. 2026-05-31
    days on market $210,000 Active 4 DOM
  5. 2026-05-27
    listed $210,000 Active
  6. 2026-03-29
    historical $1,950
  7. 2026-03-14
    listed $1,950
  8. 2025-02-13
    historical $1,850
  9. 2024-12-21
    listed $1,850
  10. 2024-05-05
    historical $2,100
  11. 2024-05-03
    listed $2,100
  12. 2023-09-15
    historical $2,250
  13. 2023-08-04
    price $2,250
  14. 2023-07-11
    listed $2,400
  15. 2008-05-30
    historical
  16. 2007-12-04
    listed $180,000

ⓘ 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 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
$25,554
− Mortgage interest
−$11,763
− Property taxes
−$3,150
− Insurance
−$1,050
− Repairs & maintenance
−$2,044
− Management
−$2,044
− HOA
−$8,004
− Depreciation
−$6,109
Taxable loss
−$8,611
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,067
After-tax cash flow
$-3,165/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $4,550–$13,650 screening

This property is in good condition with modern amenities and a good curb appeal. It is ready for a new owner and could benefit from some exterior painting and landscaping improvements.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both New flooring in bathrooms — Improves aesthetics and functionality

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Seminole Trails Elementary School F FL #1,854/2,144 Nat'l #26,096/41,679 Middle Bear Lakes Middle School F FL #506/571 Nat'l #10,089/14,009 High Palm Beach Lakes High School F FL #546/667 Nat'l #13,899/17,239

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
A Composite livability gradescore 82/100

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 · 1,637,487 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
16% of renters

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

Price history

-98.9% since first listed
11 events — show timeline
  • 2026-03-29 Rental Removed $1,950 SHOWMOJO
  • 2026-03-14 Listed for Rent $1,950 SHOWMOJO
  • 2025-02-13 Rental Removed $1,850 ZUMPER1
  • 2024-12-21 Listed for Rent $1,850 ZUMPER1
  • 2024-05-05 Rental Removed $2,100 BUILDIUM
  • 2024-05-03 Listed for Rent $2,100 BUILDIUM
  • 2023-09-15 Rental Removed $2,250 RMLSFL
  • 2023-08-04 Price Changed $2,250 RMLSFL
  • 2023-07-11 Listed for Rent $2,400 RMLSFL
  • 2008-05-30 Listing Removed Beaches MLS
  • 2007-12-04 Listed $180,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…