CashFlowRE
Sign in Sign up
130 Carolina Ave
C- Composite 51.71
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • 1% rule +4.5/10.0
  • DSCR +4.4/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$330,000

130 Carolina Ave · Fort Lauderdale, FL 33312
3 bd · 1.0 ba · 1,328 sqft · SingleFamily public records · 2 Days on market
Built 1950 8,755 sqft lot Est $404k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fabulous and remodeled 4bed/2bath n Ft. Lauderdale. Brand new appliances, with wood laminate flooring. Freshly painted and in move in ready condition. Great backyard space perfect for entertaining. High desired rental neighborhood which makes great invest ment opportunity! Conveniently located near major highways, shopping, and restaurants, and only minutes from the beach and the ever popular Hard Rock Casino.

Key facts

  • 8,755 sq ft lot
  • 2 parking spots
  • Built 1950

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: 2 parking spaces total; Attached carport (1 covered space); Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Other utilities
  • Home design: Single-family residence; One story; Entry level: 1; Faces west; Resale condition
  • Construction: Built with stucco and CBS; Barrel roof; Slab foundation
  • Exterior features: Back yard fencing (fenced); Other detached structure(s); City street frontage; Concrete road surface; Publicly maintained road; Not waterfront

Interior

  • Bedrooms: 4 bedrooms on the main level
  • Flooring: Tile; Wood; Other
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Closet cabinetry; Satellite dish; Unfurnished; Blinds
  • Laundry & utility: Washer 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 3-bed/1.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $64 ($767/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 $312k (5.3% below list).
  • Recommended offer: $312k (5.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.2% in Fort Lauderdale — 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 (#78 in FL, #1,293 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, health & safety A+; Watch: cost of living D-.
  • Broward (suburban): math 42% / reading 53% proficiency, ranked #46 of 73 in FL (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Westwood Heights Elementary School (math 18% / reading 26%, grade F, #2,080 of 2,144 statewide, top 97%, 522 students, 87% FRL); Parkway Middle School (math 25% / reading 40%, grade F, #443 of 571 statewide, top 78%, 1,198 students, 83% FRL); South Plantation High School (math 22% / reading 46%, grade F, #394 of 667 statewide, top 60%, 2,224 students, 59% FRL) — zoned schools average 76% FRL vs 51% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.3%/yr); 412 active listings in the ZIP; 40 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; 2,111 units permitted in Broward County in 2024 (1,265 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 $10k of value loss. Plan a longer hold.
  • Broward County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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 $150k; list at $330k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $312,391 (5.3% below list)

Questions for the listing agent

  1. Built in 1950 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.95%
Cap rate
6.53%
Cash-on-cash
0.83%
DSCR
1.04
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$403,712
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
680 SW 31st Ave 0.49mi 3/2.0 1,319 (-1%) 1mo $350,000 $265 71
2741 SW 2nd Ct 0.47mi 3/2.0 1,335 (+0%) 9mo $525,000 $393 66
3100 NW 4th Ct 0.40mi 2/1.0 (-1) 1,393 (+5%) 5mo $235,000 $169 64
510 SW 29th Ave 0.43mi 3/2.0 1,370 (+3%) 10mo $485,000 $354 62
201 SW 28th Ter 0.27mi 2/1.0 (-1) 1,299 (-2%) 23mo $395,000 $304 60
415 NW 29th Ave 0.47mi 3/2.0 1,232 (-7%) 6mo $400,000 $325 57
3490 NW 3rd St 0.54mi 3/2.0 1,302 (-2%) 24mo $450,000 $346 48
213 NW 28th Ave 0.51mi 3/2.0 1,466 (+10%) 10mo $389,900 $266 47
3640 NW 4th St 0.74mi 3/1.0 1,140 (-14%) 7mo $340,000 $298 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 · 1.3% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.41×
Total profit
$-54,537
Equity at exit
$49,204
10-year hold
IRR
-12.4%
Equity multiple
0.32×
Total profit
$-62,588
Equity at exit
$28,532

Cash invested: $92,400 (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 33312

Rents YoY
1.3%
Active inventory
412
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$3,124 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$536 /mo · $6,431/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$656
Net cashflow
$64

Break-even live

Break-even rent $3,043
Max offer price $330,000
Occupancy floor 93%

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
$82,500
Closing costs
$9,900
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
280 NW 31st Ave Fort Lauderdale, FL 3.0 2.0 884 $2,700 $3.05 17d 1 0.28mi
10 NW 28th Way Fort Lauderdale, FL 3.0 1.0 1232 $1,950 $1.58 3d 1 0.37mi
2841 SW 4th Ct Unit 1258737P Fort Lauderdale, FL 3.0 2.0 1689 $4,617 $2.73 5d 1 0.41mi
2836 SW 4th Ct Fort Lauderdale, FL 3.0 2.0 1617 $3,300 $2.04 24d 1 0.41mi
610 Carolina Ave Unit 2 Fort Lauderdale, FL 4.0 3.0 1865 $2,000 $1.07 15d 1 0.46mi
2781 SW 4th St Unit 2781 Fort Lauderdale, FL 3.0 2.0 1413 $3,200 $2.26 22d 1 0.47mi
2750 SW 2nd Ct Fort Lauderdale, FL 3.0 1.0 1187 $2,385 $2.01 16d 1 0.48mi
3551 SW 1st St Fort Lauderdale, FL 4.0 2.0 1720 $3,150 $1.83 24d 1 0.48mi
2825 SW 5th St Fort Lauderdale, FL 3.0 1.0 1311 $3,000 $2.29 24d 1 0.49mi
3440 NW 4th St Lauderhill, FL 3.0 2.0 1525 $2,900 $1.90 24d 1 0.49mi
204 NW 28th Ave Unit 1 Fort Lauderdale, FL 2.0 1.0 1236 $1,850 $1.50 3d 1 0.51mi
540 NW 31st Ave Fort Lauderdale, FL 4.0 2.0 1097 $2,900 $2.64 7d 1 0.53mi
483 W Melrose Cir Fort Lauderdale, FL 3.0 2.0 1560 $3,500 $2.24 24d 1 0.55mi
630 SW 28th Dr Fort Lauderdale, FL 3.0 2.0 1467 $3,300 $2.25 24d 1 0.58mi
180 Penn Way Fort Lauderdale, FL 4.0 2.0 1378 $3,550 $2.58 7d 1 0.59mi
2900 NW 5th Ct Fort Lauderdale, FL 4.0 2.0 1112 $3,250 $2.92 18d 1 0.61mi
420 SW 27th Ave Fort Lauderdale, FL 3.0 1.0–2.0 1024 $3,759 $3.67 24d 1 0.66mi
830 E Evanston Cir Fort Lauderdale, FL 3.0 2.0 1361 $2,680 $1.97 24d 1 0.72mi
3451 NW 6th St Lauderhill, FL 4.0 2.0 1700 $3,000 $1.76 24d 1 0.72mi
720 NW 33rd Ter Lauderhill, FL 3.0 1.0 1340 $2,560 $1.91 22d 1 0.76mi
2850 NW 7th St Fort Lauderdale, FL 3.0 2.0 1169 $3,000 $2.57 24d 1 0.76mi
649 W Evanston Cir Fort Lauderdale, FL 4.0 2.0 1576 $3,315 $2.10 24d 1 0.77mi
950 E Dayton Cir Fort Lauderdale, FL 3.0 2.0 1521 $2,699 $1.77 15d 1 0.77mi
2621 Riverland Dr Unit 2 Fort Lauderdale, FL 3.0 1.0 1012 $2,300 $2.27 22d 1 0.78mi
401 SW 25th Ave Fort Lauderdale, FL 3.0 1.5 1065 $3,200 $3.00 7d 1 0.79mi
2810 NW 7th St Fort Lauderdale, FL 4.0 2.0 1501 $2,999 $2.00 24d 1 0.79mi
2804 NW 7th Ct Unit 2804 Fort Lauderdale, FL 3.0 2.0 1381 $3,500 $2.53 20d 1 0.84mi
2804 NW 7th Ct Fort Lauderdale, FL 3.0 2.0 1381 $1,300 $0.94 24d 1 0.84mi
2217 SW 1st Ct Unit 2217 Fort Lauderdale, FL 3.0 2.0 1350 $3,650 $2.70 24d 1 0.85mi
2217 SW 1st Ct Unit 2217 Fort Lauderdale, FL 3.0 2.0 1350 $3,650 $2.70 7d 1 0.85mi
1172 Arizona Ave Fort Lauderdale, FL 3.0 2.0 1176 $3,200 $2.72 24d 1 0.87mi
2488 SW 6th Ct Fort Lauderdale, FL 3.0 2.0 1132 $2,900 $2.56 4d 1 0.90mi
101 SW 22nd Ave Fort Lauderdale, FL 3.0 2.0 1010 $7,500 $7.43 16d 1 0.90mi
600 NW 38th Ave Lauderhill, FL 4.0 2.0 1428 $2,700 $1.89 24d 1 0.91mi
2810 NW 8th Ct Fort Lauderdale, FL 3.0 2.0 1435 $2,850 $1.99 24d 1 0.91mi
3025 NW 8th Rd Fort Lauderdale, FL 3.0 1.0 947 $2,520 $2.66 24d 1 0.91mi
331 NW 39th Ave #1 Plantation, FL 4.0 1.0 1096 $3,000 $2.74 24d 1 0.91mi
2418 SW 6th Ct Fort Lauderdale, FL 3.0 1.0 1394 $2,725 $1.95 2d 1 0.93mi
3120 SW 12th Pl Fort Lauderdale, FL 3.0 2.0 1532 $2,950 $1.93 24d 1 0.97mi
335 N State Road 7 Plantation, FL 1.0–3.0 1.0–2.0 1051 $3,000 $2.85 2d 26 1.00mi

Listing history 11 events

  1. 2026-05-21
    status Pending
  2. 2026-05-19
    listed $330,000 Active
  3. 2015-01-21
    soldstatus $150,000
  4. 2015-01-19
    soldstatus $150,000 Sold 413-char remark
    Show marketing remark (413 chars)

    Fabulous and remodeled 4bed/2bath n Ft. Lauderdale. Brand new appliances, with wood laminate flooring. Freshly painted and in move in ready condition. Great backyard space perfect for entertaining. High desired rental neighborhood which makes great invest ment opportunity! Conveniently located near major highways, shopping, and restaurants, and only minutes from the beach and the ever popular Hard Rock Casino.

  5. 2014-12-23
    status Pending 413-char remark
    Show marketing remark (413 chars)

    Fabulous and remodeled 4bed/2bath n Ft. Lauderdale. Brand new appliances, with wood laminate flooring. Freshly painted and in move in ready condition. Great backyard space perfect for entertaining. High desired rental neighborhood which makes great invest ment opportunity! Conveniently located near major highways, shopping, and restaurants, and only minutes from the beach and the ever popular Hard Rock Casino.

  6. 2014-11-21
    listed $170,000 Active 413-char remark
    Show marketing remark (413 chars)

    Fabulous and remodeled 4bed/2bath n Ft. Lauderdale. Brand new appliances, with wood laminate flooring. Freshly painted and in move in ready condition. Great backyard space perfect for entertaining. High desired rental neighborhood which makes great invest ment opportunity! Conveniently located near major highways, shopping, and restaurants, and only minutes from the beach and the ever popular Hard Rock Casino.

  7. 2010-09-30
    soldstatus $65,500
  8. 2002-09-23
    soldstatus $124,000
  9. 2000-03-27
    soldstatus $114,500
  10. 1999-08-11
    soldstatus $59,800
  11. 1977-06-01
    soldstatus $27,000

ⓘ 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
$6,431 · $536/mo
Projected year-2 tax
$6,431 · $536/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$37,487
− Mortgage interest
−$18,485
− Property taxes
−$6,431
− Insurance
−$1,650
− Repairs & maintenance
−$2,999
− Management
−$2,999
− Depreciation
−$9,600
Taxable loss
−$4,677
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,123
After-tax cash flow
$1,889/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
Broward
NCES district ID
1200180
Math proficiency
42% ▼ -18.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$52,139
Composite
40.88/100
National rank
#3621
State rank
#46 of 73 in FL

Livability — Fort Lauderdale

Score
82/100
State rank
#78
US rank
#1293

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Lauderdale, FL
County
Broward County · 1,963,430 people
City population
235,769
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
52,798
Household income
$75,952
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
1903.0

Population outlook (Broward County) Hauer SSP2

Today (2025)
2,207,033 people
By 2030
2,360,704 · +7.0%
By 2040
2,661,208 · +20.6%
By 2050
2,946,698 · +33.5%
By 2075
3,602,273 · +63.2%
By 2100
3,970,984 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 34% Hispanic / Latino 32% Black 29% Two or more races 20% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 6% Salvadoran 1%
Common ancestry
Hispanic 6% Romanian 3% Italian 1%
Foreign-born
33% · Canada, Jamaica, Dominican Republic
Languages at home
59% English-only · Spanish 29% French/Haitian/Cajun 7% Other Indo-European 2%

Political lean MEDSL · Broward

2024 margin
D (+17.0) · D 58.0% · R 41.0%
2008→2024 swing
-17.8pp toward R · 2008: 34.7pp · 2024: 17.0pp
All cycles
2024: D+17.0 2020: D+29.8 2016: D+35.0 2012: D+34.9 2008: D+34.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -323.99%
Current HPI
382.6298
Rent YoY
▲ 1.30%
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

+1122.2% since first listed
11 events — show timeline
  • 2026-05-21 Pending Beaches MLS
  • 2026-05-19 Listed $330,000 Beaches MLS
  • 2015-01-21 Sold (Public Records) $150,000 Public Records
  • 2015-01-19 Sold (MLS) $150,000 MARMLS
  • 2014-12-23 Pending MARMLS
  • 2014-11-21 Listed $170,000 MARMLS
  • 2010-09-30 Sold (Public Records) $65,500 Public Records
  • 2002-09-23 Sold (Public Records) $124,000 Public Records
  • 2000-03-27 Sold (Public Records) $114,500 Public Records
  • 1999-08-11 Sold (Public Records) $59,800 Public Records
  • 1977-06-01 Sold (Public Records) $27,000 Public Records

Property tax history

+11.6%/yr

Latest (2025): $6,431 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…