CashFlowRE
Sign in Sign up
2107 S 34th St
D- Composite 38.2
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 +10.2/30.0
  • ARV discount +10.1/15.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

2107 S 34th St · Fort Pierce South, FL 34947
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 92 Days on market
Built 1953 0.33 ac lot Est $275k · 6% under

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

Listing remarks

0$ - HOA. The house has finished its extended renovation: New kitchen. Brand new bathroom. Complete renovation of the old bathroom. New wood flooring. The whole house has been painted

Key facts

  • New kitchen
  • Brand new bathroom
  • Complete renovation

Tags

NEW KITCHENBRAND NEW BATHROOMCOMPLETE RENOVATIONNEW WOOD FLOORINGWHOLE HOUSE PAINTED

Property features AI

Finance

  • Other: Pets allowed
  • Financial info: Financial details not provided
  • HOA & community: No association amenities; Senior community

Exterior

  • Parking: Garage (1 covered space, 1 garage space)
  • Security: No security features listed
  • Utilities: Septic tank; Cable available
  • Home design: Single-family residence; One story; Faces east; Resale property
  • Construction: Mixed construction materials
  • Exterior features: Not waterfront

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Wood flooring
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: No notable interior features listed
  • Laundry & utility: No laundry/utility details provided

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 $259k.

Deal economics

  • At list price, monthly cash flow is $-147 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (10.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (24.0% below list).
  • Recommended offer: $197k (24.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#322 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D, amenities F, health & safety D-.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Weatherbee Elementary School (math 32% / reading 32%, grade F, #1,797 of 2,144 statewide, top 86%, 672 students, 90% FRL); Dan Mccarty Middle School (math 23% / reading 23%, grade F, #542 of 571 statewide, top 95%, 747 students, 88% FRL); Fort Pierce Westwood Academy The W.E.S.T. Prep Magnet (math 16% / reading 36%, grade F, #494 of 667 statewide, top 75%, 2,010 students, 75% FRL) — zoned schools average 85% FRL vs 59% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 44% district-wide (-17 pts) — the specific schools serving this property underperform the St. Lucie average; the district grade overstates school quality for this exact location.
  • Market conditions: 151 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • At $1,969/mo this rent would consume 46% of the median local household income ($52k/yr) (locally 625% 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 $8k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 11y 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 $57k; list at $259k implies a 354% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,933 (24.0% 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 92 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.76%
Cap rate
5.61%
Cash-on-cash
-2.43%
DSCR
0.89
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$274,800
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2110 S 31st St 0.22mi 3/1.0 (+1) 1,176 (-2%) 12mo $290,000 $247 72
2105 S 37th St 0.19mi 3/1.0 (+1) 1,040 (-13%) 19mo $219,000 $211 48
2611 S 29th St 0.63mi 3/2.0 (+1) 1,372 (+14%) 3mo $290,000 $211 35
3109 Kentucky Ave 0.71mi 3/3.0 (+1) 1,042 (-13%) 22mo $239,000 $229 14

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-20.3%
Equity multiple
0.29×
Total profit
$-51,328
Equity at exit
$38,618
10-year hold
IRR
-13.5%
Equity multiple
0.22×
Total profit
$-56,812
Equity at exit
$22,394

Cash invested: $72,520 (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 34947

Home prices YoY
-8.6%
Active inventory
151
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,969 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$236 /mo · $2,834/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$-147

Break-even live

Break-even rent $2,155
Max offer price $233,110
Occupancy floor

Sensitivity live

Price -10% $0 -5% $-73 +0% $-147 +5% $-220 +10% $-293
Rent -10% $-302 -5% $-224 +0% $-147 +5% $-69 +10% $9
Rate -1.0pp $-16 -0.5pp $-81 base $-147 +0.5pp $-214 +1.0pp $-282

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
$64,750
Closing costs
$7,770
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2100 S 34th St Fort Pierce, FL 3.0 2.0 1262 $2,200 $1.74 25d 1 0.05mi
3005 Tennessee Ave Fort Pierce, FL 3.0 2.0 1222 $2,400 $1.96 25d 1 0.25mi
2403 S 25th St Fort Pierce, FL 2.0 1.0 576 $1,775 $3.08 25d 1 0.62mi
3208 Louisiana Ave Apt 3 Fort Pierce, FL 3.0 1.0 1050 $1,500 $1.43 25d 1 0.67mi
1215 Hartman Rd Unit 1215-09 Fort Pierce, FL 3.0 1.0 700 $1,800 $2.57 16d 1 0.68mi
100 Corner Dr Fort Pierce, FL 1.0–3.0 1.0–2.0 926 $1,079 $1.16 16d 32 0.92mi
2811 Stoneway Ln Unit 2811A Fort Pierce, FL 2.0 2.0 1274 $1,700 $1.33 16d 1 0.94mi
2820 Stoneway Ln Fort Pierce, FL 2.0 2.0 1005 $1,575 $1.57 25d 1 0.97mi
2101 Linda Sue Cir Fort Pierce, FL 2.0 1.5 1300 $1,750 $1.35 25d 1 1.02mi
2516 S 19th St #208 Fort Pierce, FL 2.0 2.0 1190 $1,700 $1.43 25d 1 1.09mi
1817 Party Pl Fort Pierce, FL 3.0 2.0 1389 $2,250 $1.62 25d 1 1.11mi
2513 S 17th St #207 Fort Pierce, FL 2.0 2.0 1190 $1,600 $1.34 25d 1 1.13mi
1820 Nebraska Ave Apt 201 Fort Pierce, FL 2.0 2.0 1035 $1,699 $1.64 25d 1 1.16mi
1820 Nebraska Ave Apt 203 Fort Pierce, FL 1.0 1.5 806 $1,599 $1.98 25d 1 1.16mi
1820 Nebraska Ave Apt 102 Fort Pierce, FL 2.0 2.0 997 $1,679 $1.68 25d 1 1.16mi
2517 S 17th St Fort Pierce, FL 1.0 1.0 1007 $1,795 $1.78 16d 1 1.16mi
1810 Nebraska Ave Unit 106 Fort Pierce, FL 2.0 2.0 1042 $1,699 $1.63 16d 1 1.18mi
1810 Nebraska Ave Apt 101 Fort Pierce, FL 2.0 2.0 1035 $1,699 $1.64 25d 1 1.18mi
1810 Nebraska Ave Apt 104 Fort Pierce, FL 1.0 1.5 806 $1,599 $1.98 25d 1 1.18mi
1830 Nebraska Ave Fort Pierce, FL 1.0–2.0 1.5–2.0 924 $1,799 $1.95 16d 5 1.19mi
1840 Nebraska Ave Apt 106 Fort Pierce, FL 2.0 2.0 997 $1,679 $1.68 16d 1 1.19mi
1840 Nebraska Ave Unit 104 Fort Pierce, FL 1.0 2.0 806 $1,599 $1.98 16d 1 1.19mi
1840 Nebraska Ave Apt 101 Fort Pierce, FL 2.0 2.0 1035 $1,699 $1.64 16d 1 1.19mi
1800 Nebraska Ave Unit 202 Fort Pierce, FL 2.0 2.0 1312 $1,749 $1.33 25d 1 1.21mi
1800 Nebraska Ave Unit 103 Fort Pierce, FL 1.0 1.5 1042 $1,799 $1.73 25d 1 1.21mi
1567 Pheasant Walk Unit B Fort Pierce, FL 2.0 2.0 1280 $1,900 $1.48 16d 1 1.22mi
1850 Nebraska Ave Unit 204 Fort Pierce, FL 1.0 1.5 806 $1,599 $1.98 25d 1 1.22mi
1717 Linwood Ave Fort Pierce, FL 2.0 1.0 712 $1,800 $2.53 25d 1 1.28mi
1200 Treasure Cay Dr Fort Pierce, FL 1.0–2.0 1.0–2.0 995 $1,619 $1.63 16d 10 1.30mi
1904 Havana Ave #16 Fort Pierce, FL 2.0 2.0 1196 $1,900 $1.59 16d 1 1.31mi
1439 Captains Walk Unit 20D Fort Pierce, FL 2.0 2.0 1280 $2,000 $1.56 23d 1 1.37mi
5335 Entertainment Way Fort Pierce, FL 3.0 2.0 1224 $2,500 $2.04 25d 1 1.38mi
3171 Morning Dew Ln Fort Pierce, FL 2.0 1.0 1000 $1,700 $1.70 25d 1 1.39mi

Listing history 5 events

  1. 2026-06-03
    days on market $259,000 Active 92 DOM
  2. 2026-06-02
    days on market $259,000 Active 91 DOM
  3. 2026-06-01
    days on market $259,000 Active 90 DOM
  4. 2026-05-31
    remarks 183-char remark
  5. 2026-05-31
    listed $259,000 Active 89 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
$2,834 · $236/mo
Projected year-2 tax
$2,834 · $236/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 ≥106°F today · 23 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
$23,632
− Mortgage interest
−$14,508
− Property taxes
−$2,834
− Insurance
−$1,295
− Repairs & maintenance
−$1,891
− Management
−$1,891
− Depreciation
−$7,535
Taxable loss
−$6,321
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,517
After-tax cash flow
$-242/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
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Fort Pierce South

Score
73/100
State rank
#322
US rank
#5656

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Pierce South, FL
County
Saint Lucie County · 337,150 people
Metro
Port St. Lucie, FL
Population (ZIP)
12,804
Household income
$51,811
Rent vs Own
52.4% rent · 47.6% own
Severe rent burden
625.0

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 52% Hispanic / Latino 22% White 17% Two or more races 10% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 3% Cuban 1%
Common ancestry
Hispanic 8% Italian 2% Romanian 1%
Foreign-born
16% · Canada
Languages at home
73% English-only · Spanish 17% French/Haitian/Cajun 7% Other Indo-European 2%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.68%
Current HPI
356.2528
Rent YoY
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+204.7% since first listed
31 events — show timeline
  • 2026-05-31 Relisted Beaches MLS
  • 2026-05-04 Listing Removed Beaches MLS
  • 2026-05-03 Relisted Beaches MLS
  • 2026-04-08 Listing Removed Beaches MLS
  • 2026-04-07 Relisted Beaches MLS
  • 2026-03-12 Listing Removed Beaches MLS
  • 2026-03-06 Relisted Beaches MLS
  • 2026-02-08 Listing Removed Beaches MLS
  • 2026-02-01 Relisted Beaches MLS
  • 2026-01-06 Listing Removed Beaches MLS
  • 2025-12-11 Price Changed $259,000 Beaches MLS
  • 2025-12-10 Relisted Beaches MLS
  • 2025-11-14 Listing Removed Beaches MLS
  • 2025-09-30 Listed $267,000 Beaches MLS
  • 2019-10-10 Listing Removed MARMLS
  • 2019-06-18 Listed $132,300 MARMLS
  • 2019-06-04 Listing Removed MARMLS
  • 2019-03-19 Listed $132,300 MARMLS
  • 2018-11-29 Listing Removed Beaches MLS
  • 2018-11-07 Listed $135,000 Beaches MLS
  • 2015-10-28 Sold (Public Records) $57,000 Public Records
  • 2015-10-23 Sold (MLS) $57,000 Beaches MLS
  • 2015-09-30 Pending Beaches MLS
  • 2015-09-19 Price Changed $59,000 Beaches MLS
  • 2015-09-16 Price Changed $63,000 Beaches MLS
  • 2015-09-15 Relisted Beaches MLS
  • 2015-09-09 Listing Removed Beaches MLS
  • 2015-09-03 Price Changed $68,000 Beaches MLS
  • 2015-08-28 Price Changed $72,000 Beaches MLS
  • 2015-08-05 Price Changed $75,000 Beaches MLS
  • 2015-07-24 Listed $85,000 Beaches MLS

Property tax history

+22.9%/yr

Latest (2025): $2,834 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…