126 Sparrow Dr Unit 22a · Royal Palm Beach, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- Appreciation +10.0/10.0
- ARV discount +7.5/15.0
- Cash flow +7.3/30.0
- Schools +4.3/10.0
- Livability +4.0/5.0
- 1% rule +3.4/10.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- DSCR +1.5/10.0
$242,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Don't miss this amazing winter retreat or first-time buyer's dream home! Excellent central location across the street from Veteran's park, walking distance to RPB farmer's market and shopping. This 2/2 ground floor condo nicely tucked away under in a private nook behind the pool with a finished screen patio and direct access to the pool gate. Updates include knockdown walls/ceilings throughout, newer appliances, new laminate flooring, Pet policy is up to two cats under 20 lbs. Vehicle restrictions allow some pick up trucks but no motorcycles/RVs/boats. Quiet, safe and peaceful complex. Has exterior storage locker and gated/locked areas for bicycles. Washer/dryer negotiable, furnishings negotiable.
Key facts
- $406 HOA
- 2 parking spots
- Community pool
Property features AI
Finance
- Other: Pets allowed
- HOA & community: Community pool; Assigned parking included in association; Monthly HOA fee of $406; HOA covers insurance, grounds maintenance, sewer, trash, water, and common areas
Exterior
- Parking: Assigned parking (2 total spaces); No carport
- Utilities: Public water; Public sewer; Three-phase electric; Sewer available; Water available
- Home design: Condominium; Resale condition; 2 stories; Faces west
- Construction: CBS construction
- Exterior features: No waterfront
Interior
- Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
- Bedrooms: 2 bedrooms on the main level
- Flooring: Laminate
- Bathrooms: 2 full bathrooms on the main level
- Heating & cooling: Central electric heating; Central electric air conditioning
- Interior features: Walk-in closets; Split bedroom layout
- Laundry & utility: Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $242k.
Deal economics
- At list price, monthly cash flow is $-320 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $185k (23.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (16.3% below list).
- Recommended offer: $185k (23.4% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 79/100 on livability (#135 in FL, #2,039 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: cost of living C-, amenities F, 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: Cypress Trails Elementary School (math 52% / reading 62%, grade C+, #781 of 2,144 statewide, top 38%, 492 students, 53% FRL); Crestwood Community Middle (math 49% / reading 52%, grade C, #246 of 571 statewide, top 44%, 724 students, 50% FRL); Royal Palm Beach High School (math 22% / reading 38%, grade F, #441 of 667 statewide, top 67%, 2,343 students, 57% FRL) — zoned schools at 54% FRL track the district average.
- Market conditions: Rents flat; 583 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
Forward outlook
- In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
- Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 123 days — a 12% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 21y 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.
- Current owner paid $135k; list at $242k implies a 79% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 20% of rent.
- 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.
Questions for the listing agent
- 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?
- It's been on market 123 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
- Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.84% ✗
- Cap rate
- 4.71%
- Cash-on-cash
- -5.67%
- DSCR
- 0.75
- GRM
- 10.0
CMA / ARV
No comps found within radius.
Projected returns pro-forma
10.0% appreciation · 0.85% rent growth · sell at horizon
- IRR
- 19.6%
- Equity multiple
- 2.58×
- Total profit
- $107,303
- Equity at exit
- $218,013
- IRR
- 17.5%
- Equity multiple
- 5.79×
- Total profit
- $324,429
- Equity at exit
- $470,153
Cash invested: $67,760 (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
ZIP-level market 33411
- Home prices YoY
- 1.9%
- Rents YoY
- 0.8%
- Active inventory
- 583
- Price-to-rent
- 10.0×
Monthly cashflow live
- Estimated rent
- $2,025 high interval (Pro) →
- Mortgage (P&I)
- −$1,269
- Tax from tax record
- −$144 /mo · $1,725/yr
- Insurance
- −$101
- HOA
- −$406
- Vacancy / Maint / Mgmt
- −$425
- Net cashflow
- $-320
Break-even live
Sensitivity live
| Price | -10% $-183 | -5% $-252 | +0% $-320 | +5% $-389 | +10% $-457 |
|---|---|---|---|---|---|
| Rent | -10% $-480 | -5% $-400 | +0% $-320 | +5% $-240 | +10% $-160 |
| Rate | -1.0pp $-198 | -0.5pp $-259 | base $-320 | +0.5pp $-383 | +1.0pp $-447 |
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
- $60,500
- Closing costs
- $7,260
- 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 33 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 120 Sparrow Dr #205 Royal Palm Beach, FL | 2.0 | 2.0 | 793 | $2,200 | $2.77 | 26d | 1 | 0.05mi |
| 120 Sparrow Dr Royal Palm Beach, FL | 2.0 | 2.0–2.5 | 793 | $2,200 | $2.77 | 24d | 2 | 0.05mi |
| 139 Sparrow Dr Royal Palm Beach, FL | 2.0–3.0 | 1.5–2.5 | 1100 | $1,850 | $1.68 | 17d | 3 | 0.14mi |
| 73 Macadamia Ct Royal Palm Beach, FL | 2.0 | 2.0 | 1112 | $2,000 | $1.80 | 13d | 1 | 0.30mi |
| 7 Greenway Vlg N Royal Palm Beach, FL | 1.0–2.0 | 1.5–2.0 | 930 | $1,700 | $1.83 | 19d | 2 | 0.37mi |
| 7 Greenway Vlg N #107 Royal Palm Beach, FL | 1.0 | 1.5 | 780 | $1,650 | $2.12 | 6d | 1 | 0.37mi |
| 2 Greenway Vlg N #210 Royal Palm Beach, FL | 2.0 | 2.0 | 1080 | $2,000 | $1.85 | 26d | 1 | 0.37mi |
| 4 Greenway Vlg N #203 Royal Palm Beach, FL | 2.0 | 2.0 | 1080 | $2,000 | $1.85 | 26d | 1 | 0.43mi |
| 149 West Ct Royal Palm Beach, FL | 1.0 | 1.0 | 648 | $1,800 | $2.78 | 1d | 1 | 0.47mi |
| 149 West Ct Royal Palm Beach, FL | 1.0 | 1.0 | 648 | $1,800 | $2.78 | 13d | 1 | 0.47mi |
| 12009 Poinciana Blvd #102 Royal Palm Beach, FL | 1.0 | 1.0 | 660 | $1,500 | $2.27 | 26d | 1 | 0.51mi |
| 12007 Poinciana Blvd #205 Royal Palm Beach, FL | 2.0 | 2.0 | 1088 | $1,590 | $1.46 | 17d | 1 | 0.52mi |
| 12002 Poinciana Blvd #204 Royal Palm Beach, FL | 2.0 | 2.0 | 1048 | $1,750 | $1.67 | 26d | 1 | 0.56mi |
| 202 Sparrow Dr #1 Royal Palm Beach, FL | 3.0 | 2.0 | 1020 | $2,400 | $2.35 | 26d | 1 | 0.59mi |
| 210 Sparrow Dr #4 Royal Palm Beach, FL | 2.0 | 2.0 | 930 | $1,900 | $2.04 | 22d | 1 | 0.64mi |
| 12021 W Greenway Dr #101 Royal Palm Beach, FL | 1.0 | 1.5 | 660 | $1,400 | $2.12 | 26d | 1 | 0.66mi |
| 4 W Greenway Dr Unit 201 Royal Palm Beach, FL | 1.0 | 1.5 | 780 | $1,450 | $1.86 | 26d | 1 | 0.67mi |
| 263 Deerfield Ct Royal Palm Beach, FL | 2.0 | 2.0 | 1120 | $1,800 | $1.61 | 26d | 1 | 0.68mi |
| 1049 Grandview Cir Royal Palm Beach, FL | 3.0 | 2.0 | 792 | $3,100 | $3.91 | 19d | 1 | 0.81mi |
| 201 Seminole Lakes Dr Royal Palm Beach, FL | 1.0 | 1.0 | 800 | $1,400 | $1.75 | 26d | 1 | 0.87mi |
| 280 Crestwood Cir #204 Royal Palm Beach, FL | 2.0 | 2.0 | 1024 | $2,150 | $2.10 | 17d | 1 | 1.28mi |
| 10324 Fox Trail Rd S Unit 324 Royal Palm Beach, FL | 2.0 | 2.0 | 1048 | $1,900 | $1.81 | 26d | 1 | 1.41mi |
| 10336 Fox Trail Rd S #1305 West Palm Beach, FL | 2.0 | 2.0 | 1048 | $2,100 | $2.00 | 26d | 1 | 1.41mi |
| 310 Crestwood Ct N Unit 310 Royal Palm Beach, FL | 2.0 | 2.0 | 1112 | $2,250 | $2.02 | 6d | 1 | 1.41mi |
| 10354 Fox Trail Rd S #1501 West Palm Beach, FL | 2.0 | 2.0 | 1048 | $2,000 | $1.91 | 19d | 1 | 1.42mi |
| 10360 Fox Trail Rd S #1602 West Palm Beach, FL | 2.0 | 2.0 | 1048 | $1,920 | $1.83 | 22d | 1 | 1.43mi |
| 10342 Fox Trail Rd S Unit 342 Royal Palm Beach, FL | 1.0 | 1.0 | 784 | $1,700 | $2.17 | 26d | 1 | 1.44mi |
| 600 Crestwood Ct N #609 Royal Palm Beach, FL | 2.0 | 2.0 | 1112 | $2,250 | $2.02 | 17d | 1 | 1.45mi |
| 300 Crestwood Ct N #310 Royal Palm Beach, FL | 2.0 | 2.0 | 1112 | $2,250 | $2.02 | 6d | 1 | 1.46mi |
| 10306 Fox Trail Rd S #912 West Palm Beach, FL | 1.0 | 1.0 | 775 | $1,700 | $2.19 | 5d | 1 | 1.48mi |
| 10348 Fox Trail Rd S #513 West Palm Beach, FL | 2.0 | 2.0 | 1048 | $1,900 | $1.81 | 0d | 1 | 1.48mi |
| 10336 Fox Trail Rd S Royal Palm Beach, FL | 2.0 | 2.0 | 1048 | $2,100 | $2.00 | 1d | 1 | 1.48mi |
| 700 Crestwood Ct S #708 Royal Palm Beach, FL | 2.0 | 2.0 | 1075 | $2,750 | $2.56 | 26d | 1 | 1.49mi |
HOA detail condo
- Monthly dues
- $406 · $4,872/yr
- Likely covers
- poolsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 31 events
-
2026-06-21days on market $242,000 Active 123 DOM
-
2026-06-18days on market $242,000 Active 120 DOM
-
2026-06-17days on market $242,000 Active 119 DOM
-
2026-06-16days on market $242,000 Active 118 DOM
-
2026-06-15days on market $242,000 Active 117 DOM
-
2026-06-13days on market $242,000 Active 115 DOM
-
2026-06-09days on market $242,000 Active 111 DOM
-
2026-06-07days on market $242,000 Active 109 DOM
-
2026-06-04days on market $242,000 Active 106 DOM
-
2026-06-03days on market $242,000 Active 105 DOM
-
2026-06-01days on market $242,000 Active 103 DOM
-
2026-05-31days on market $242,000 Active 102 DOM
-
2026-05-01price $242,000
-
2026-03-23price $246,500
-
2026-02-18$249,900 Active
-
2021-03-16soldstatus $135,000
-
2021-03-12soldstatus $135,000 Closed 709-char remark
Show marketing remark (709 chars)
Don't miss this amazing winter retreat or first-time buyer's dream home! Excellent central location across the street from Veteran's park, walking distance to RPB farmer's market and shopping. This 2/2 ground floor condo nicely tucked away under in a private nook behind the pool with a finished screen patio and direct access to the pool gate. Updates include knockdown walls/ceilings throughout, newer appliances, new laminate flooring, Pet policy is up to two cats under 20 lbs. Vehicle restrictions allow some pick up trucks but no motorcycles/RVs/boats. Quiet, safe and peaceful complex. Has exterior storage locker and gated/locked areas for bicycles. Washer/dryer negotiable, furnishings negotiable.
-
2021-03-09status Pending 709-char remark
Show marketing remark (709 chars)
Don't miss this amazing winter retreat or first-time buyer's dream home! Excellent central location across the street from Veteran's park, walking distance to RPB farmer's market and shopping. This 2/2 ground floor condo nicely tucked away under in a private nook behind the pool with a finished screen patio and direct access to the pool gate. Updates include knockdown walls/ceilings throughout, newer appliances, new laminate flooring, Pet policy is up to two cats under 20 lbs. Vehicle restrictions allow some pick up trucks but no motorcycles/RVs/boats. Quiet, safe and peaceful complex. Has exterior storage locker and gated/locked areas for bicycles. Washer/dryer negotiable, furnishings negotiable.
-
2021-02-12historical Contingent 709-char remark
Show marketing remark (709 chars)
Don't miss this amazing winter retreat or first-time buyer's dream home! Excellent central location across the street from Veteran's park, walking distance to RPB farmer's market and shopping. This 2/2 ground floor condo nicely tucked away under in a private nook behind the pool with a finished screen patio and direct access to the pool gate. Updates include knockdown walls/ceilings throughout, newer appliances, new laminate flooring, Pet policy is up to two cats under 20 lbs. Vehicle restrictions allow some pick up trucks but no motorcycles/RVs/boats. Quiet, safe and peaceful complex. Has exterior storage locker and gated/locked areas for bicycles. Washer/dryer negotiable, furnishings negotiable.
-
2021-02-09$139,900 Active 709-char remark
Show marketing remark (709 chars)
Don't miss this amazing winter retreat or first-time buyer's dream home! Excellent central location across the street from Veteran's park, walking distance to RPB farmer's market and shopping. This 2/2 ground floor condo nicely tucked away under in a private nook behind the pool with a finished screen patio and direct access to the pool gate. Updates include knockdown walls/ceilings throughout, newer appliances, new laminate flooring, Pet policy is up to two cats under 20 lbs. Vehicle restrictions allow some pick up trucks but no motorcycles/RVs/boats. Quiet, safe and peaceful complex. Has exterior storage locker and gated/locked areas for bicycles. Washer/dryer negotiable, furnishings negotiable.
-
2017-01-03soldstatus $86,000
-
2016-12-29soldstatus $83,000 Closed 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2016-11-29historical Contingent 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2016-11-10price $89,000 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2016-11-10status Active 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2016-10-31status Pending 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2016-10-21$99,000 Active 482-char remark
Show marketing remark (482 chars)
THIS IS A BEAUTIFUL UNIT, GROUND FLOOR, POOL IS RIGHT OFF THE PATIO, ACROSS THE HALL YOU CAN GO OUT TO A LOVELY CANAL BRING A FISHING POLE AND RELAX, THEN GO ACROSS THE STREET AND ENJOY YOUR SELF AND FAMILY AND THE VETERANS PARK, IT HAS A BREAKFAST AND LUNCH DINER, PARK FOR WITH A PLAYGROUND, WATER FOUNTAINS, AND PAVILLIONS TO GRILL AND RENT FOR PRIVATE PARTIES. 2 BEDROOM 2 FULL BATHS, JUST PAINTED, KITCHEN HAS YOUR OWN STACKABLE WASHER AND DRYER, THE PATIO OVER LOOKS THE POOL.
-
2014-10-19historical
-
2005-10-21$175,338
-
2002-12-09soldstatus $60,000
-
1988-09-28soldstatus $40,000
ⓘ 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
- $1,725 · $144/mo
- Projected year-2 tax
- $2,009 · $167/mo
- Expected delta
- +$284/yr (+$24/mo · 16.4%)
ⓘ 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 2/10 Low
- Heat 9/10 Extreme 7 d/yr ≥107°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 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
- $24,296
- − Mortgage interest
- −$13,556
- − Property taxes
- −$1,725
- − Insurance
- −$1,210
- − Repairs & maintenance
- −$1,944
- − Management
- −$1,944
- − HOA
- −$4,872
- − Depreciation
- −$7,040
- Taxable loss
- −$7,994
- Est. tax savings @ 24.0%
- +$1,919
- After-tax cash flow
- $-1,923/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 — Royal Palm Beach
- Score
- 79/100
- State rank
- #135
- US rank
- #2039
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Royal Palm Beach, FL
- County
- Palm Beach County · 1,438,312 people
- City population
- 75,299
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 76,863
- Household income
- $92,591
- Rent vs Own
- Severe rent burden
- 1870.0
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 0.70)
- Race & ethnicity
- White 44% Hispanic / Latino 24% Black 23% Two or more races 16% Asian 5%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 5% Cuban 4% Dominican 2%
- Common ancestry
- Hispanic 6% Romanian 2% Italian 1%
- Foreign-born
- 26% · Canada, Jamaica, China
- Languages at home
- 73% English-only · Spanish 17% French/Haitian/Cajun 4% 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
- ▲ 17.04%
- Current HPI
- 903.78
- Rent YoY
- ▲ 0.85%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+505.0% since first listed19 events — show timeline
- 2026-05-01 Price Changed $242,000 Beaches MLS
- 2026-03-23 Price Changed $246,500 Beaches MLS
- 2026-02-18 Listed $249,900 Beaches MLS
- 2021-03-16 Sold (Public Records) $135,000 Public Records
- 2021-03-12 Sold (MLS) $135,000 Beaches MLS
- 2021-03-09 Pending — Beaches MLS
- 2021-02-12 Contingent — Beaches MLS
- 2021-02-09 Listed $139,900 Beaches MLS
- 2017-01-03 Sold (Public Records) $86,000 Public Records
- 2016-12-29 Sold (MLS) $83,000 Beaches MLS
- 2016-11-29 Contingent — Beaches MLS
- 2016-11-10 Price Changed $89,000 Beaches MLS
- 2016-11-10 Relisted — Beaches MLS
- 2016-10-31 Pending — Beaches MLS
- 2016-10-21 Listed $99,000 Beaches MLS
- 2014-10-19 Listing Removed — Beaches MLS
- 2005-10-21 Listed $175,338 Beaches MLS
- 2002-12-09 Sold (Public Records) $60,000 Public Records
- 1988-09-28 Sold (Public Records) $40,000 Public Records
Property tax history
+4.0%/yrLatest (2025): $1,725 · +3.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…