CashFlowRE
Sign in Sign up
1326 8th St
B Composite 70.78
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$315,000

1326 8th St · West Palm Beach, FL 33401
2 bd · 1.0 ba · 704 sqft · SingleFamily public records · 7 Days on market
Built 1959 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity in West Palm Beach! This 2-bedroom, 1-bathroom single-family home located at 1326 8th St is priced below market value and offers excellent potential for a fix-and-flip, renovation project, or long-term investment. The property features a large backyard with plenty of space for expansion, outdoor living, or future improvements. With no HOA and strong upside potential, this home is perfect for investors looking to add value. Conveniently located just minutes from Downtown West Palm Beach, shopping, dining, and major roadways. A rare opportunity to transform a property in a rapidly growing area. Active listings in the area, priced at over 300k.

Key facts

  • New water heater
  • New a/c
  • Updated kitchen

Tags

NEW ROOFNEW A/CNEW WATER HEATERUPDATED KITCHENOVERSIZED LOTROOM FOR RVS

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Driveway parking; Total parking for 5 vehicles
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Sewer and water available
  • Home design: Single-family residence; One story; Entry level: 1; Faces northwest; Updated / remodeled; Resale condition
  • Construction: Block / CBS construction; Shingle roof; Built as a one-story structure
  • Exterior features: Room for a pool; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Tile; Vinyl
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Central air conditioning; Ceiling fans
  • Interior features: No notable built-in interior features reported; Blinds on windows
  • Laundry & utility: Laundry closet with electric dryer hookup

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 2-bed/1.0-bath single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $315k).
  • Cap rate 11.5% 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: Westward Elementary School (math 30% / reading 29%, grade F, #1,896 of 2,144 statewide, top 90%, 500 students, 81% 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 75% FRL vs 52% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 50% district-wide (-24 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 fast (+5.2%/yr); 506 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $88k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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 $190k; list at $315k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • 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.
Recommended offer $315,000

Questions for the listing agent

  1. Built in 1959 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.36%
Cap rate
11.48%
Cash-on-cash
18.54%
DSCR
1.82
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.15% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.51×
Total profit
$45,199
Equity at exit
$46,968
10-year hold
IRR
23.0%
Equity multiple
3.17×
Total profit
$191,656
Equity at exit
$27,235

Cash invested: $88,200 (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 33401

Rents YoY
5.2%
Active inventory
506
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$4,291 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$244 /mo · $2,926/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$901
Net cashflow
$1,363

Break-even live

Break-even rent $2,566
Max offer price $315,000
Occupancy floor 63%

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
$78,750
Closing costs
$9,450
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
201 Clearwater Dr West Palm Beach, FL 2.0 1.0–2.0 727 $4,653 $6.40 24d 19 0.70mi
201 Clearwater Dr West Palm Beach, FL 2.0 1.0–2.0 731 $6,632 $9.07 11d 16 0.70mi
591 Evernia St West Palm Beach, FL 2.0 1.0–2.0 943 $6,321 $6.70 3d 26 0.92mi
740 N Dixie Hwy West Palm Beach, FL 1.0 1.0 679 $3,187 $4.69 2d 5 0.93mi
805 N Olive Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 852 $3,704 $4.35 3d 15 0.97mi
345 Banyan Blvd West Palm Beach, FL 3.0 1.0–2.0 1023 $5,437 $5.31 1d 19 1.04mi
499 Evernia St West Palm Beach, FL 2.0 1.0–2.0 827 $4,114 $4.97 2d 26 1.08mi
290 N Olive Ave West Palm Beach, FL 2.0 1.0–2.0 870 $5,061 $5.81 2d 20 1.11mi
333 Fern St West Palm Beach, FL 2.0 1.0–2.0 1121 $5,938 $5.29 2d 1 1.16mi
1710 N Congress Ave West Palm Beach, FL 1.0–3.0 1.0–2.0 1210 $3,120 $2.58 24d 4 1.17mi
651 Okeechobee Blvd West Palm Beach, FL 1.0–2.0 1.0–2.5 887 $5,000 $5.63 14d 5 1.17mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 998 $4,250 $4.26 18d 4 1.21mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 1125 $4,500 $4.00 2d 7 1.21mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 998 $4,250 $4.26 24d 3 1.21mi
255 Evernia St #1421 West Palm Beach, FL 1.0 1.0 666 $3,000 $4.50 11d 1 1.22mi
480 Hibiscus St West Palm Beach, FL 1.0–2.0 1.5–2.0 885 $4,850 $5.48 24d 3 1.22mi
480 Hibiscus St West Palm Beach, FL 1.0–2.0 1.0–2.0 867 $4,850 $5.59 3d 4 1.22mi
2585 Spruce Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 841 $3,225 $3.83 1d 122 1.30mi

Listing history 6 events

  1. 2026-06-18
    days on market $315,000 Active 7 DOM
  2. 2026-06-17
    days on market $315,000 Active 6 DOM
  3. 2026-06-16
    days on market $315,000 Active 5 DOM
  4. 2026-06-15
    days on market $315,000 Active 4 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $315,000 Active 2 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
$2,926 · $244/mo
Projected year-2 tax
$2,926 · $244/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 · 25 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
$51,488
− Mortgage interest
−$17,645
− Property taxes
−$2,926
− Insurance
−$1,575
− Repairs & maintenance
−$4,119
− Management
−$4,119
− Depreciation
−$9,164
Taxable income
$11,941
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,866
After-tax cash flow
$13,486/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)
33,698
Household income
$67,967
Rent vs Own
62.5% rent · 37.5% own
Severe rent burden
2953.0

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 0.68)
Race & ethnicity
White 43% Black 32% Hispanic / Latino 17% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 3%
Common ancestry
Hispanic 6% Slovak 2% Romanian 2%
Foreign-born
26% · Canada, Jamaica, China
Languages at home
73% English-only · Spanish 13% French/Haitian/Cajun 7% Other Asian/Pacific 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
▼ -324.96%
Current HPI
367.0978
Rent YoY
▲ 5.15%
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

+65.8% since first listed
7 events — show timeline
  • 2026-06-11 Listed $315,000 Beaches MLS
  • 2026-05-01 Sold (Public Records) $190,000 Public Records
  • 2026-03-31 Sold (MLS) $190,000 MARMLS
  • 2026-03-20 Pending MARMLS
  • 2026-03-17 Relisted MARMLS
  • 2026-03-15 Contingent MARMLS
  • 2026-03-12 Listed $190,000 MARMLS

Property tax history

+5.5%/yr

Latest (2025): $2,926 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…