CashFlowRE
Sign in Sign up
674 SE Starfish Ave
C Composite 59.84
Why this score? — see what drove the C 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 +21.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.9/10.0
  • Schools +3.7/10.0
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$290,000

674 SE Starfish Ave · Port St. Lucie, FL 34983
3 bd · 2.0 ba · 2,253 sqft · SingleFamily public records · 27 Days on market
Built 1989 0.35 ac lot Est $460k · 37% under

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

Listing remarks

CASH ONLY OPPORTUNITY! Amazing chance to reimagine this sprawling ranch-style home on a beautiful treed corner lot in Port St. Lucie. Situated on approximately . 35 acres, this spacious home offers over 2,200 sq. ft. of living space, a pool, and endless potential for the right buyer. Property is distressed and in need of a complete remodel, making this ideal for investors, builders, or buyers looking for a major renovation project. Cash purchase only due to condition. Multiple offers expected — submit highest & best. Sold AS IS. * * * * * * * * * * * * * AGENTS READ ALL THE BROKER REMARKS * * * * * * * * * * * * *

Key facts

  • Complete remodel
  • Pool
  • Endless potential

Tags

CORNER LOTSPRAWLING RANCH STYLEPOOLCOMPLETE REMODELENDLESS POTENTIAL

Property features AI

Exterior

  • Parking: 6 total parking spaces (4 open, 2 covered); Attached 2-car garage
  • Utilities: Public water; Public sewer; No additional utilities listed
  • Home design: Single family residence; One-story; North-facing; Resale property
  • Construction: Stucco and other construction materials
  • Exterior features: Corner lot; Private in-ground pool; Shingle roof; Slab foundation

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Decorative fireplace; Carpet and vinyl flooring
  • Laundry & utility: Laundry room (other features)

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 single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $287k (1.2% below list).
  • Recommended offer: $286k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.9% in Port St. Lucie — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: Rents rising (+1.5%/yr); 358 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • At $2,867/mo this rent would consume 46% of the median local household income ($75k/yr) (locally 843% 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 $9k 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 27 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $285,650 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.99%
Cap rate
8.09%
Cash-on-cash
6.42%
DSCR
1.29
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$459,612
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
751 SE Starflower Ave 0.23mi 3/2.0 2,080 (-8%) 2mo $425,000 $204 75
742 SE Majestic Ter 0.13mi 4/2.0 (+1) 2,152 (-4%) 8mo $435,000 $202 75
809 SE Lansdowne Ave 0.35mi 3/2.0 2,093 (-7%) 1mo $420,000 $201 71
1443 SE Proctor Ln 0.65mi 4/2.0 (+1) 2,345 (+4%) 3mo $470,000 $200 56
949 SE Caravan Ave 0.64mi 4/3.0 (+1) 2,427 (+8%) 3mo $505,000 $208 46
1574 SE Clearbrook St 0.66mi 4/2.0 (+1) 1,967 (-13%) 6mo $467,888 $238 38
925 SE Streamlet Ave 0.44mi 3/2.0 1,947 (-14%) 23mo $420,000 $216 38
846 SE Starflower Ave 0.43mi 4/2.0 (+1) 1,982 (-12%) 23mo $340,000 $172 36

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 · 1.53% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-23,546
Equity at exit
$43,240
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-1,756
Equity at exit
$25,074

Cash invested: $81,200 (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 34983

Home prices YoY
-33.9%
Rents YoY
1.5%
Active inventory
358
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,867 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$188 /mo · $2,258/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$602
Net cashflow
$435

Break-even live

Break-even rent $2,316
Max offer price $290,000
Occupancy floor 80%

Sensitivity live

Price -10% $599 -5% $517 +0% $435 +5% $353 +10% $271
Rent -10% $208 -5% $322 +0% $435 +5% $548 +10% $661
Rate -1.0pp $581 -0.5pp $509 base $435 +0.5pp $360 +1.0pp $283

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
$72,500
Closing costs
$8,700
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1925 SE Cheltenham St Port Saint Lucie, FL 3.0 2.0 1978 $3,250 $1.64 14d 1 0.36mi
562 SE Walters Ter Port Saint Lucie, FL 3.0 2.0 1833 $2,700 $1.47 14d 1 0.63mi
409 SE Voltair Ter Port Saint Lucie, FL 3.0 2.0 1960 $2,900 $1.48 24d 1 0.72mi
722 SE Thanksgiving Ave Port Saint Lucie, FL 4.0 2.0 1582 $3,150 $1.99 21d 1 0.88mi
617 SE Karrigan Ter Port Saint Lucie, FL 4.0 2.5 2852 $3,300 $1.16 14d 1 0.89mi
1425 SE Navajo Ln Port Saint Lucie, FL 3.0 2.0 2275 $2,600 $1.14 21d 1 0.95mi
161 SW Grimaldo Ter Port Saint Lucie, FL 3.0 2.0 1628 $2,300 $1.41 21d 1 1.23mi
787 SE Evergreen Ter Port Saint Lucie, FL 4.0 2.0 2008 $2,700 $1.34 24d 1 1.26mi
1521 SE Ladner St Port Saint Lucie, FL 4.0 2.0 1844 $1,400 $0.76 24d 1 1.27mi
1032 SE Floresta Dr Port Saint Lucie, FL 4.0 2.0 2462 $2,241 $0.91 21d 1 1.33mi
1672 SW Pleasant Ln Port Saint Lucie, FL 4.0 2.0 2672 $2,999 $1.12 24d 1 1.34mi
2161 SE Sunflower St Port Saint Lucie, FL 4.0 2.0 1625 $2,999 $1.85 24d 1 1.34mi
805 SE Cavern Ave Port Saint Lucie, FL 3.0 2.0 1732 $2,500 $1.44 24d 1 1.35mi
2472 SE Floresta Dr Port Saint Lucie, FL 4.0 2.0 1828 $2,456 $1.34 14d 1 1.38mi
221 SW Voltair Ter Port Saint Lucie, FL 4.0 2.5 2232 $3,000 $1.34 24d 1 1.44mi
762 SE River Ln Port Saint Lucie, FL 3.0 2.0 2032 $11,000 $5.41 24d 1 1.47mi

Listing history 17 events

  1. 2026-06-18
    days on market $290,000 Active 27 DOM
  2. 2026-06-17
    days on market $290,000 Active 26 DOM
  3. 2026-06-16
    days on market $290,000 Active 25 DOM
  4. 2026-06-15
    days on market $290,000 Active 24 DOM
  5. 2026-06-14
    days on market $290,000 Active 22 DOM
  6. 2026-06-13
    days on market $290,000 Active 21 DOM
  7. 2026-06-10
    days on market $290,000 Active 19 DOM
  8. 2026-06-09
    days on market $290,000 Active 18 DOM
  9. 2026-06-08
    days on market $290,000 Active 17 DOM
  10. 2026-06-07
    days on market $290,000 Active 16 DOM
  11. 2026-06-05
    days on market $290,000 Active 13 DOM
  12. 2026-06-03
    days on market $290,000 Active 12 DOM
  13. 2026-06-02
    days on market $290,000 Active 11 DOM
  14. 2026-06-01
    days on market $290,000 Active 10 DOM
  15. 2026-05-31
    days on market $290,000 Active 9 DOM
  16. 2026-05-30
    days on market $290,000 Active 8 DOM
  17. 2026-05-22
    listed $290,000 Active

ⓘ 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
$2,258 · $188/mo
Projected year-2 tax
$2,407 · $201/mo
Expected delta
+$149/yr (+$12/mo · 6.6%)

ⓘ 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 · 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
$34,398
− Mortgage interest
−$16,245
− Property taxes
−$2,258
− Insurance
−$1,450
− Repairs & maintenance
−$2,752
− Management
−$2,752
− Depreciation
−$8,436
Taxable income
$506
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$121
After-tax cash flow
$5,096/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 — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Port St. Lucie, FL
County
Saint Lucie County · 337,150 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
49,001
Household income
$75,489
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
843.0

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
White 51% Hispanic / Latino 23% Black 18% Two or more races 13% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 9% Cuban 3%
Common ancestry
Hispanic 3% Romanian 2% Italian 1%
Foreign-born
19% · Canada, Guatemala, Jamaica
Languages at home
74% English-only · Spanish 15% French/Haitian/Cajun 4% 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
▼ -209.28%
Current HPI
407.6341
Rent YoY
▲ 1.53%
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

1 event — show timeline
  • 2026-05-22 Listed $290,000 Beaches MLS

Property tax history

+1.8%/yr

Latest (2025): $2,258 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…