CashFlowRE
Sign in Sign up
1216 Giller Ave
C Composite 57.21
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 +23.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.7/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,000

1216 Giller Ave · Mangonia Park, FL 33407
4 bd · 1.0 ba · 1,836 sqft · SingleFamily public records · 18 Days on market
Built 1972 6,000 sqft lot

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

Listing remarks

NO MORE SHOWINGS. .. .HIGHEST AND BEST DUE 6/16 2PM, Large 4/2 Block SFH approx 1836sf. 2025 a/c. Previously leased at 2800/mo. Priced at only 184/sf. Needs appliances and a little TLC. In the heart of WPB. Under 4 miles to the beaches of Phil Foster Park, Peanut Island, and close to John D MacArthur Park and 4 miles to Singer Island Beach. 7 miles to Palm Beach International Airport and only 1 mile to Mangonia Park Tri-Rail and bus terminals. Also close to St Mary's Medical Center, Palm Beach Children's Hospital, and Good Samaritan Medical Center, giving the property excellent rental potential. Enjoy the Salt Life with nearby dog friendly beaches , swimming, boat docks, boat ramps, dive bo

Key facts

  • Nearby swimming
  • Nearby boat docks
  • Nearby boat ramps

Tags

NEARBY DOG FRIENDLY BEACHESEXCELLENT RENTAL POTENTIALNEARBY SWIMMINGNEARBY BOAT DOCKSNEARBY BOAT RAMPSNEARBY DIVE BOAT RENTALS

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Driveway; Parking for 4 vehicles
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Cable available; Electricity connected; Water connected
  • Home design: Single-family residence; One story; North-facing; Resale property
  • Construction: Built with brick veneer, frame and concrete block (no stucco); Shingle roof
  • Exterior features: Not waterfront

Interior

  • Kitchen: No appliances listed
  • Bedrooms: One bedroom on the main level
  • Flooring: Ceramic tile; Other flooring
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No notable interior features reported
  • Laundry & utility: No laundry appliances listed

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 4-bed/1.0-bath single-family listed at $339k.

Deal economics

  • At list price, monthly cash flow is $608 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $339k).
  • Recommended offer: $334k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#482 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, employment D-.
  • 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: West Riviera Elementary School (math 26% / reading 22%, grade F, #2,057 of 2,144 statewide, top 96%, 487 students, 83% FRL); John F. Kennedy Middle School (math 28% / reading 29%, grade F, #482 of 571 statewide, top 85%, 826 students, 78% 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 77% FRL vs 52% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 50% district-wide (-25 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 rising (+3.1%/yr); 305 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $3,627/mo this rent would consume 73% of the median local household income ($60k/yr) (locally 2157% 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 $10k 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 18 days — a 2% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; list at $339k implies a 1343% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $333,915 (1.5% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.07%
Cap rate
8.44%
Cash-on-cash
7.68%
DSCR
1.34
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.08% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-15,930
Equity at exit
$50,546
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$37,183
Equity at exit
$29,311

Cash invested: $94,920 (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 33407

Rents YoY
3.1%
Active inventory
305
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$3,627 high interval (Pro) →
Mortgage (P&I)
$1,778
Tax from tax record
$339 /mo · $4,065/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$762
Net cashflow
$608

Break-even live

Break-even rent $2,858
Max offer price $339,000
Occupancy floor 78%

Sensitivity live

Price -10% $800 -5% $704 +0% $608 +5% $512 +10% $416
Rent -10% $321 -5% $464 +0% $608 +5% $751 +10% $894
Rate -1.0pp $778 -0.5pp $694 base $608 +0.5pp $520 +1.0pp $431

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
$84,750
Closing costs
$10,170
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1721 Lindley St Mangonia Park, FL 3.0 2.5 1760 $3,300 $1.88 9d 1 0.57mi
1616 Crandon Ave Mangonia Park, FL 3.0 2.0 2400 $3,200 $1.33 25d 1 0.57mi
1401 W 9th St Riviera Beach, FL 3.0 2.0 1304 $3,200 $2.45 25d 1 0.58mi
5649 Mentmore Dr Riviera Beach, FL 3.0 2.5 1450 $2,900 $2.00 25d 1 0.66mi
1563 40th St West Palm Beach, FL 4.0 2.0 1680 $3,600 $2.14 5d 1 0.83mi
5605 Pinewood Ave West Palm Beach, FL 4.0 2.0 1440 $3,500 $2.43 0d 1 0.86mi
1537 39th St West Palm Beach, FL 5.0 3.0 2463 $4,800 $1.95 25d 1 0.91mi
629 56th St West Palm Beach, FL 4.0 2.0 1689 $3,100 $1.84 16d 1 1.01mi
195 River Grove Way West Palm Beach, FL 3.0 1.0–2.0 958 $3,717 $3.88 0d 18 1.12mi
3808 Westview Ave West Palm Beach, FL 4.0 3.0 1617 $3,100 $1.92 25d 1 1.21mi
424 51st St Unit 426 West Palm Beach, FL 3.0 2.0 1230 $3,500 $2.85 12d 1 1.24mi
5203 N Flagler Dr West Palm Beach, FL 3.0 1.5 1458 $6,000 $4.12 25d 1 1.28mi
5301 N Flagler Dr West Palm Beach, FL 4.0 3.0 1616 $6,000 $3.71 25d 1 1.28mi
3590 Village Blvd West Palm Beach, FL 1.0–3.0 1.0–2.0 1074 $3,295 $3.07 0d 30 1.32mi
701 37th St West Palm Beach, FL 3.0 2.0 1426 $3,600 $2.52 25d 1 1.37mi
65 W 16th St Apt 1 Riviera Beach, FL 4.0 2.0 1232 $3,500 $2.84 18d 1 1.41mi
619 37th St West Palm Beach, FL 3.0 2.0 1414 $3,350 $2.37 25d 1 1.41mi
401 42nd St West Palm Beach, FL 3.0 1.0 1400 $4,950 $3.54 16d 1 1.45mi

Listing history 11 events

  1. 2026-06-21
    statusdays on market $339,000 Active Under Contract 18 DOM
  2. 2026-06-18
    days on market $339,000 Active 15 DOM
  3. 2026-06-17
    days on market $339,000 Active 14 DOM
  4. 2026-06-16
    days on market $339,000 Active 13 DOM
  5. 2026-06-15
    days on market $339,000 Active 12 DOM
  6. 2026-06-13
    pricedays on market $339,000 Active 10 DOM
  7. 2026-06-09
    days on market $349,000 Active 6 DOM
  8. 2026-06-08
    days on market $349,000 Active 5 DOM
  9. 2026-06-07
    pricedays on market $349,000 Active 4 DOM
  10. 2026-06-04
    remarks 699-char remark
  11. 2026-06-04
    listed $379,000 Active 1 DOM

ⓘ 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
$4,065 · $339/mo
Projected year-2 tax
$4,065 · $339/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 0 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
$43,527
− Mortgage interest
−$18,989
− Property taxes
−$4,065
− Insurance
−$1,695
− Repairs & maintenance
−$3,482
− Management
−$3,482
− Depreciation
−$9,862
Taxable income
$1,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$468
After-tax cash flow
$6,825/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 — Mangonia Park

Score
69/100
State rank
#482
US rank
#8801

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mangonia Park, FL
County
Palm Beach County · 1,438,312 people
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
34,851
Household income
$59,993
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2157.0

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 0.62)
Race & ethnicity
Black 54% White 21% Hispanic / Latino 20% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Hispanic 8% Lithuanian 1% Romanian 1%
Foreign-born
26% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 17% French/Haitian/Cajun 8% Other Indo-European 1%

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
▼ -299.26%
Current HPI
363.3995
Rent YoY
▲ 3.08%
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

+4111.1% since first listed
3 events — show timeline
  • 2026-05-31 Listed $379,000 Beaches MLS
  • 1973-01-01 Sold (Public Records) $23,500 Public Records
  • 1972-01-01 Sold (Public Records) $9,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $4,065 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…