CashFlowRE
Sign in Sign up
No image
D Composite 40.61
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 +9.8/30.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$190,000

3385 Jog Park Dr · Greenacres, FL 33467
3 bd · 2.0 ba · 1,396 sqft · Condo public records · 140 Days on market
Built 1990 $650/mo HOA · 26% of rent

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

Listing remarks

Experience the comfort of extra space and privacy in this inviting corner unit condo in 55+ community, where natural light streams through abundant windows to illuminate the generous interiors. The floor plan is designed for effortless living, featuring a distinct separation between the carpeted, expansive living/family room and the tiled formal dining area, which is accented by a classic chandelier. The heart of the home is the functional eat-in kitchen, equipped with warm wood cabinetry, modern appliances, and a cozy breakfast nook right by the window—the perfect spot for your morning coffee. Sliding glass doors extend the living space out to a private, screened-in patio with tiled

Key facts

  • Eat-in kitchen
  • Corner unit condo
  • $650 HOA

Tags

CORNER UNIT CONDOPRIVATE SCREENED PATIODEDICATED LAUNDRY ROOMEXPANSIVE LIVING FAMILY ROOMTILED FORMAL DINING AREAEAT-IN KITCHEN

Property features AI

Finance

  • Other: Resale property; Pets allowed with possible restrictions (number/size limits); Living area reported as 1,396
  • Financial info: Association fee: $650 per month
  • HOA & community: Homeowners association with monthly fee; Association amenities include: clubhouse, pool, fitness center, tennis courts, pickleball courts, bocce ball, billiard room, jogging path, community room, internet included, on-site manager/management

Exterior

  • Parking: Assigned parking; Guest parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; 2-story building; Multi/split levels; Entry-level living area; Faces north
  • Construction: Built with stucco and CBS construction; Composition/shingle roof with wood truss/rafter
  • Exterior features: Screened patio; Patio; Corner lot; Sidewalks; Paved road frontage; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Electric central heating (individual unit); Electric central cooling (individual unit); Ceiling fans
  • Interior features: Entrance foyer; Walk-in closets; Stacked bedroom layout; Closet cabinetry; Blinds and drapes on windows
  • Laundry & utility: Inside laundry in a laundry closet

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 3-bed/2.0-bath condo listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-122 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $168k (11.4% below list).
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, 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: Liberty Park Elementary School (math 25% / reading 38%, grade F, #1,841 of 2,144 statewide, top 86%, 845 students, 76% FRL); Okeeheelee Middle School (math 34% / reading 40%, grade F, #399 of 571 statewide, top 71%, 1,377 students, 68% 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 34% at this address vs 50% district-wide (-15 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 (-0.4%/yr); 665 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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).
  • This rent runs 31% of the median local income ($96k/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

  • It's been on market 140 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $80k; list at $190k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 26% 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 $167,200 (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 140 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.29%
Cap rate
5.52%
Cash-on-cash
-2.76%
DSCR
0.88
GRM
6.4

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
-26.2%
Equity multiple
0.15×
Total profit
$-45,274
Equity at exit
$28,330
10-year hold
IRR
-54.1%
Equity multiple
-0.41×
Total profit
$-75,246
Equity at exit
$16,428

Cash invested: $53,200 (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 33467

Rents YoY
-0.4%
Active inventory
665
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,456 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$337 /mo · $4,047/yr
Insurance
$79
HOA
$650
Vacancy / Maint / Mgmt
$516
Net cashflow
$-122

Break-even live

Break-even rent $2,611
Max offer price $168,408
Occupancy floor 100%

Sensitivity live

Price -10% $-15 -5% $-68 +0% $-122 +5% $-176 +10% $-230
Rent -10% $-316 -5% $-219 +0% $-122 +5% $-25 +10% $72
Rate -1.0pp $-27 -0.5pp $-74 base $-122 +0.5pp $-171 +1.0pp $-222

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
$47,500
Closing costs
$5,700
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 3d 1 0.03mi
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 25d 1 0.03mi
3024 Lucerne Park Dr Greenacres, FL 3.0 2.0 1545 $3,100 $2.01 25d 1 0.03mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 13d 1 0.11mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 25d 1 0.17mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 20d 1 0.27mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 21d 1 0.29mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 6d 1 0.29mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 25d 1 0.31mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 25d 2 0.33mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 21d 1 0.36mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 25d 1 0.37mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 25d 1 0.42mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 25d 1 0.44mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 5d 1 0.44mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 25d 2 0.45mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 6d 1 0.46mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 20d 1 0.46mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 25d 1 0.46mi
3356 Via Mancebo St Lake Worth, FL 3.0 2.5 1728 $2,650 $1.53 16d 1 0.46mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 5d 1 0.47mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 21d 1 0.48mi
6285 Tall Cypress Cir Greenacres, FL 2.0 2.0 1556 $2,300 $1.48 14d 1 0.51mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 25d 1 0.51mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 25d 1 0.51mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 16d 1 0.51mi
802 Sky Pine Way Unit E2 Greenacres, FL 2.0 2.0 1111 $1,750 $1.58 8d 1 0.51mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 25d 1 0.52mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 11d 1 0.52mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 18d 2 0.52mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,900 $1.92 0d 1 0.52mi
817 Sky Pine Way Unit H Greenacres, FL 2.0 2.0 1370 $2,300 $1.68 18d 1 0.54mi
6023 10th Ave N #114 Greenacres, FL 2.0 2.0 1050 $2,000 $1.90 0d 1 0.54mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $2,400 $1.84 0d 2 0.55mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 3d 1 0.58mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 16d 1 0.58mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 5d 1 0.58mi
6049 Olivewood Cir Greenacres, FL 2.0 2.0 1377 $2,200 $1.60 25d 1 0.58mi
508 Shady Pine Way Unit D1 Greenacres, FL 2.0 2.0 1115 $1,850 $1.66 23d 1 0.60mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,800 $1.47 0d 1 0.60mi

HOA detail condo

Monthly dues
$650 · $7,800/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $190,000 Active 140 DOM
  2. 2026-06-17
    statusdays on market $190,000 Active 139 DOM
  3. 2026-06-16
    days on market $190,000 Active Under Contract 138 DOM
  4. 2026-06-15
    days on market $190,000 Active Under Contract 137 DOM
  5. 2026-06-13
    days on market $190,000 Active Under Contract 135 DOM
  6. 2026-06-10
    status $190,000 Active Under Contract 131 DOM
  7. 2026-06-09
    days on market $190,000 Active 131 DOM
  8. 2026-06-07
    days on market $190,000 Active 129 DOM
  9. 2026-06-04
    days on market $190,000 Active 126 DOM
  10. 2026-06-03
    days on market $190,000 Active 125 DOM
  11. 2026-06-01
    days on market $190,000 Active 123 DOM
  12. 2026-05-31
    days on market $190,000 Active 122 DOM
  13. 2026-04-14
    price $190,000
  14. 2026-03-06
    price $199,900
  15. 2026-02-12
    price $210,000
  16. 2026-01-29
    listed $225,000 Active
  17. 1991-05-29
    soldstatus $80,000

ⓘ 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
$4,047 · $337/mo
Projected year-2 tax
$4,047 · $337/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 9/10 Extreme 7 d/yr ≥106°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 · 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
$29,477
− Mortgage interest
−$10,643
− Property taxes
−$4,047
− Insurance
−$950
− Repairs & maintenance
−$2,358
− Management
−$2,358
− HOA
−$7,800
− Depreciation
−$5,527
Taxable loss
−$4,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,010
After-tax cash flow
$-457/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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, FL
County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 3%

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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

+137.5% since first listed
5 events — show timeline
  • 2026-04-14 Price Changed $190,000 Beaches MLS
  • 2026-03-06 Price Changed $199,900 Beaches MLS
  • 2026-02-12 Price Changed $210,000 Beaches MLS
  • 2026-01-29 Listed $225,000 Beaches MLS
  • 1991-05-29 Sold (Public Records) $80,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $4,047 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…