CashFlowRE
Sign in Sign up
602 Executive Center Dr Unit 105
B- Composite 68.18
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 +26.8/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.2/10.0
  • 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

$248,000

602 Executive Center Dr Unit 105 · West Palm Beach, FL 33401
2 bd · 2.0 ba · 770 sqft · Condo public records · 83 Days on market
Built 1992 $690/mo HOA · 18% of rent

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

Listing remarks MLS

SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

Key facts

  • $690 HOA
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: No land lease; Pets not allowed
  • Financial info: HOA fee paid monthly
  • HOA & community: Monthly HOA dues; Community amenities include clubhouse, fitness center, indoor pool, outdoor pool, spa/hot tub, tennis courts, shuffleboard, community room, library, street lights, gated entry, on-site manager, management, internet included

Exterior

  • Parking: Assigned parking and guest parking (2 total spaces)
  • Security: Gated community (no guard)
  • Utilities: Public water; Public sewer; Circuit breaker electric with three-phase capability; Cable available
  • Home design: Condominium; One-level living; Updated/remodeled condition; Gated entry; Northwest facing
  • Construction: CBS construction; Composition shingle roof; Two-story building; Entry level: 1
  • Exterior features: Open patio; Patio; Fenced with gate; Paved road access; Public maintained road; Not waterfront

Interior

  • Kitchen: Electric range; Dishwasher; Microwave; Refrigerator; Electric water heater
  • Bedrooms: One bedroom on the main level
  • Flooring: Ceramic tile
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Built-in features; Split bedroom layout; Custom mirrors; Roman tub
  • Laundry & utility: Laundry closet with washer hookup inside

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/2.0-bath condo listed at $248k.

Deal economics

  • At list price, monthly cash flow is $679 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $248k).
  • Recommended offer: $233k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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); 507 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); 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 $7k 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 $69k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $100k; list at $248k implies a 148% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $233,120 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  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. 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?
  7. 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.
  8. 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.
  9. 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
1.57%
Cap rate
9.58%
Cash-on-cash
11.73%
DSCR
1.52
GRM
5.3

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
4.4%
Equity multiple
1.17×
Total profit
$12,105
Equity at exit
$36,978
10-year hold
IRR
16.3%
Equity multiple
2.51×
Total profit
$104,928
Equity at exit
$21,443

Cash invested: $69,440 (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
507
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$3,883 high interval (Pro) →
Mortgage (P&I)
$1,301
Tax from tax record
$295 /mo · $3,535/yr
Insurance
$103
HOA
$690
Vacancy / Maint / Mgmt
$815
Net cashflow
$679

Break-even live

Break-even rent $3,023
Max offer price $248,000
Occupancy floor 78%

Sensitivity live

Price -10% $819 -5% $749 +0% $679 +5% $609 +10% $539
Rent -10% $372 -5% $526 +0% $679 +5% $832 +10% $986
Rate -1.0pp $804 -0.5pp $742 base $679 +0.5pp $615 +1.0pp $549

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
$62,000
Closing costs
$7,440
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
290 Courtney Lakes Cir West Palm Beach, FL 1.0–3.0 1.0–2.0 1069 $2,705 $2.53 21d 19 0.55mi
300 S Australian Ave #1608 West Palm Beach, FL 2.0 2.0 1085 $6,000 $5.53 25d 1 0.74mi
300 S Australian Ave #328 West Palm Beach, FL 1.0 1.0 846 $4,050 $4.79 22d 1 0.74mi
201 Clearwater Dr West Palm Beach, FL 2.0 1.0–2.0 727 $4,653 $6.40 25d 19 0.78mi
201 Clearwater Dr West Palm Beach, FL 2.0 1.0–2.0 731 $6,632 $9.07 12d 16 0.78mi
616 Clearwater Park Rd West Palm Beach, FL 2.0 2.0 1112 $3,348 $3.01 6d 2 0.83mi
616 Clearwater Park Rd West Palm Beach, FL 2.0 2.0 1090 $3,248 $2.98 12d 3 0.83mi
616 Clearwater Park Rd West Palm Beach, FL 2.0 2.0 1130 $3,245 $2.87 4d 3 0.83mi
616 Clearwater Park Rd West Palm Beach, FL 2.0 2.0 1090 $3,348 $3.07 15d 2 0.83mi
616 Clearwater Park Rd Unit Lp01 West Palm Beach, FL 2.0 2.0 1112 $3,495 $3.14 25d 1 0.85mi
921 8th St West Palm Beach, FL 3.0 1.0 1000 $3,395 $3.40 25d 1 1.10mi
630 S Sapodilla Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 948 $3,950 $4.17 25d 2 1.10mi
630 S Sapodilla Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 948 $3,950 $4.17 19d 3 1.10mi
720 S Sapodilla Ave #502 West Palm Beach, FL 2.0 2.0 1120 $3,750 $3.35 25d 1 1.12mi
780 S Sapodilla Ave West Palm Beach, FL 2.0 2.0 1120 $5,125 $4.58 9d 2 1.13mi
609 2nd St West Palm Beach, FL 2.0 2.0 978 $3,325 $3.40 4d 1 1.16mi
609 2nd St West Palm Beach, FL 2.0 2.0 978 $3,015 $3.08 20d 1 1.16mi
609 2nd St West Palm Beach, FL 2.0 2.0 1063 $3,240 $3.05 25d 1 1.16mi
591 Evernia St West Palm Beach, FL 2.0 1.0–2.0 943 $6,321 $6.70 0d 22 1.16mi
651 Okeechobee Blvd West Palm Beach, FL 2.0 2.0–2.5 1050 $3,500 $3.33 23d 2 1.18mi
651 Okeechobee Blvd West Palm Beach, FL 2.0 2.0–2.5 1050 $3,375 $3.21 25d 3 1.18mi
651 Okeechobee Blvd Unit 651 West Palm Beach, FL 2.0 2.0 1040 $3,000 $2.88 17d 1 1.18mi
651 Okeechobee Blvd West Palm Beach, FL 2.0 2.0–2.5 1050 $4,050 $3.86 3d 5 1.18mi
651 Okeechobee Blvd West Palm Beach, FL 2.0 2.0–2.5 1078 $3,998 $3.71 3d 6 1.18mi
651 Okeechobee Blvd West Palm Beach, FL 1.0–2.0 1.0–2.5 887 $5,000 $5.63 15d 5 1.18mi
1500 Centrepark Blvd West Palm Beach, FL 2.0 1.0–2.0 862 $3,015 $3.50 0d 18 1.20mi
1050 Blanche St West Palm Beach, FL 2.0 1.0–2.0 740 $3,374 $4.56 3d 8 1.21mi
550 Okeechobee Blvd Unit Uph-03 West Palm Beach, FL 2.0 2.0 1120 $8,000 $7.14 25d 1 1.30mi
550 Okeechobee Blvd #612 West Palm Beach, FL 1.0 1.0 755 $5,000 $6.62 25d 1 1.31mi
550 Okeechobee Blvd #1409 West Palm Beach, FL 2.0 2.0 1120 $10,000 $8.93 25d 1 1.31mi
550 Okeechobee Blvd #1605 West Palm Beach, FL 2.0 2.0 1120 $4,000 $3.57 6d 1 1.31mi
550 Okeechobee Blvd #504 West Palm Beach, FL 2.0 2.0 1120 $3,700 $3.30 25d 1 1.31mi
550 Okeechobee Blvd #1407 West Palm Beach, FL 2.0 2.0 1120 $4,250 $3.79 25d 1 1.31mi
550 Okeechobee Blvd Unit Lph-06 West Palm Beach, FL 2.0 2.0 1120 $8,800 $7.86 25d 1 1.31mi
550 Okeechobee Blvd Unit Mph-16 West Palm Beach, FL 1.0 1.0 755 $4,800 $6.36 9d 1 1.31mi
550 Okeechobee Blvd Unit Mph-16 West Palm Beach, FL 1.0 1.0 755 $4,800 $6.36 25d 1 1.31mi
480 Hibiscus St West Palm Beach, FL 1.0–2.0 1.5–2.0 885 $4,850 $5.48 25d 3 1.35mi
480 Hibiscus St West Palm Beach, FL 1.0–2.0 1.0–2.0 867 $4,850 $5.59 4d 4 1.35mi
499 Evernia St West Palm Beach, FL 2.0 1.0–2.0 827 $4,114 $4.97 0d 26 1.36mi
333 Fern St West Palm Beach, FL 2.0 1.0–2.0 1121 $5,778 $5.15 0d 1 1.41mi

HOA detail condo

Monthly dues
$690 · $8,280/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 35 events

  1. 2026-06-21
    days on market $248,000 Active 83 DOM
  2. 2026-06-18
    days on market $248,000 Active 80 DOM
  3. 2026-06-17
    days on market $248,000 Active 79 DOM
  4. 2026-06-16
    days on market $248,000 Active 78 DOM
  5. 2026-06-15
    days on market $248,000 Active 77 DOM
  6. 2026-06-13
    days on market $248,000 Active 75 DOM
  7. 2026-06-09
    days on market $248,000 Active 71 DOM
  8. 2026-06-08
    days on market $248,000 Active 70 DOM
  9. 2026-06-07
    days on market $248,000 Active 69 DOM
  10. 2026-06-04
    days on market $248,000 Active 66 DOM
  11. 2026-06-03
    days on market $248,000 Active 65 DOM
  12. 2026-06-02
    pricedays on market $248,000 Active 64 DOM
  13. 2026-06-01
    days on market $253,000 Active 63 DOM
  14. 2026-05-03
    price $253,000
  15. 2026-03-25
    listed $258,000 Active
  16. 2017-08-02
    soldstatus $100,000
  17. 2017-07-31
    soldstatus $100,000 Closed 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  18. 2017-07-04
    historical Contingent 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  19. 2017-06-30
    price $109,500 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  20. 2017-06-30
    price $110,000 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  21. 2017-06-07
    price $112,000 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  22. 2017-04-26
    price $115,000 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  23. 2017-03-20
    status Active 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  24. 2017-03-20
    status Pending 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  25. 2017-03-15
    price $120,000 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  26. 2017-02-15
    price $124,500 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  27. 2017-01-25
    listed $125,000 Active 564-char remark
    Show marketing remark (564 chars)

    SELLER MOTIVATED! Fully furnished AS-IS, 1st floor condo with nice open patio for grilling and relaxing. Lake Place feels like a resort with beautifully maintained common areas. 2nd Bedroom wall removed to extend living area and includes a Murphy bed. Unit was updated approximately 6 years ago. Friendly neighbors. close to shopping and the beaches. Amenities include pool, hot tub, tennis, clubhouse & fitness. West Palm Beach provides many scenic parks, cultural and social events, sporting activities, dining & shopping. ROOM SIZES ARE APPROXIMATE.

  28. 2016-12-07
    historical
  29. 2016-07-08
    listed $119,000 Active
  30. 2015-05-21
    historical
  31. 2014-11-20
    listed $115,000 Active
  32. 2003-09-23
    soldstatus $97,000
  33. 2003-09-23
    soldstatus $97,000
  34. 2003-08-17
    historical
  35. 2003-04-18
    listed $105,000

ⓘ 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
$3,535 · $295/mo
Projected year-2 tax
$3,535 · $295/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 · 26 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
$46,593
− Mortgage interest
−$13,892
− Property taxes
−$3,535
− Insurance
−$1,240
− Repairs & maintenance
−$3,727
− Management
−$3,727
− HOA
−$8,280
− Depreciation
−$7,215
Taxable income
$4,976
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,194
After-tax cash flow
$6,952/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

+141.0% since first listed
22 events — show timeline
  • 2026-05-03 Price Changed $253,000 Beaches MLS
  • 2026-03-25 Listed $258,000 Beaches MLS
  • 2017-08-02 Sold (Public Records) $100,000 Public Records
  • 2017-07-31 Sold (MLS) $100,000 Beaches MLS
  • 2017-07-04 Contingent Beaches MLS
  • 2017-06-30 Price Changed $109,500 Beaches MLS
  • 2017-06-30 Price Changed $110,000 Beaches MLS
  • 2017-06-07 Price Changed $112,000 Beaches MLS
  • 2017-04-26 Price Changed $115,000 Beaches MLS
  • 2017-03-20 Relisted Beaches MLS
  • 2017-03-20 Pending Beaches MLS
  • 2017-03-15 Price Changed $120,000 Beaches MLS
  • 2017-02-15 Price Changed $124,500 Beaches MLS
  • 2017-01-25 Listed $125,000 Beaches MLS
  • 2016-12-07 Listing Removed Beaches MLS
  • 2016-07-08 Listed $119,000 Beaches MLS
  • 2015-05-21 Listing Removed Beaches MLS
  • 2014-11-20 Listed $115,000 Beaches MLS
  • 2003-09-23 Sold (Public Records) $97,000 Public Records
  • 2003-09-23 Sold (MLS) $97,000 Beaches MLS
  • 2003-08-17 Listing Removed Beaches MLS
  • 2003-04-18 Listed $105,000 Beaches MLS

Property tax history

+6.4%/yr

Latest (2025): $3,535 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…