8900 Washington Blvd Ph 2A · Pembroke Pines, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +21.8/30.0
- ARV discount +10.8/15.0
- 1% rule +10.0/10.0
- DSCR +7.0/10.0
- Livability +4.2/5.0
- Schools +4.0/10.0
- Condition / age +4.0/5.0
- Rent growth +2.3/5.0
- Appreciation +0.0/10.0
$114,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
----DEAL ------BONUS----DEAL----BONUS---DEAL----BONUS----DEAL----BONUS----DEAL----BONUS--- Did I say Penthouse???!!! La Crème de la crème!!! Love where you live. .. this gorgeous one bedroom - one & a half bath property features resort-style amenities and nearby shopping, night life & dining. If you want to enjoy a quaint golf getaway this is the condo for you! From golfing days, tennis and pickleball to art classes and onsite shows. This awesome property has an awesome, remodeled kitchen and great living areas with spectacular water and golf views. Beautifully crafted & ready for you to call it your full-time home or vacation golf pad!
Key facts
- Water views
- Panoramic golf views
- $720 HOA
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.5-bath townhouse listed at $115k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $179 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $115k).
- Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.2% vs local median 3.6% in Pembroke Pines — 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 83/100 on livability (#54 in FL, #933 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, crime A-; Watch: amenities D+, 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: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Charles W Flanagan High School (math 29% / reading 50%, grade F, #304 of 667 statewide, top 47%, 2,475 students, 57% FRL).
- Market conditions: Rents soft (-0.9%/yr); 632 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 70d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
- This rent runs 37% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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
- It's been on market 154 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 6y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $75k; list at $115k implies a 54% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 34% of rent.
- 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.
Questions for the listing agent
- It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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.
- 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.
- 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
- 1.86% ✓
- Cap rate
- 8.16%
- Cash-on-cash
- 6.66%
- DSCR
- 1.30
- GRM
- 4.5
CMA / ARV
- ARV (median comp)
- $124,153
- List price
- $114,999
- Delta
- -7.37%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8900 Washington #411 | 0.00mi | 1/1.5 | 800 (0%) | 1mo | $141,000 | $176 | 99 |
| 8900 Washington Blvd Unit 306A | 0.00mi | 1/1.5 | 800 (0%) | 2mo | $60,000 | $75 | 98 |
| 8900 Washington Blvd Ph 11 | 0.00mi | 1/1.5 | 800 (0%) | 6mo | $150,000 | $188 | 95 |
| 9615 NW 1st Ct Unit 10-104 | 0.70mi | 1/1.0 | 793 (-1%) | 3mo | $162,500 | $205 | 61 |
| 301 SW 86th Ave #208 | 0.52mi | 1/2.0 | 805 (+1%) | 14mo | $175,000 | $217 | 61 |
| 400 Palm Cir W #102 | 0.50mi | 1/1.0 | 739 (-8%) | 2mo | $204,500 | $277 | 60 |
| 9500 N Hollybrook Lake Dr Unit 5-206 | 0.35mi | 1/1.5 | 900 (+12%) | 6mo | $155,000 | $172 | 58 |
| 8750 N Sherman Cir #202 | 0.64mi | 2/2.0 (+1) | 832 (+4%) | 1mo | $155,000 | $186 | 56 |
| 8740 N Sherman Cir #308 | 0.65mi | 2/2.0 (+1) | 832 (+4%) | 2mo | $180,000 | $216 | 54 |
| 8700 N Sherman Cir #108 | 0.67mi | 2/2.0 (+1) | 832 (+4%) | 2mo | $180,000 | $216 | 54 |
| 9820 S Hollybrook Lake Dr #106 | 0.52mi | 1/1.5 | 900 (+12%) | 2mo | $74,700 | $83 | 54 |
| 200 W Palm Cir W #104 | 0.51mi | 2/1.0 (+1) | 881 (+10%) | 0mo | $227,000 | $258 | 52 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -11.8%
- Equity multiple
- 0.59×
- Total profit
- $-13,055
- Equity at exit
- $17,147
- IRR
- -13.5%
- Equity multiple
- 0.41×
- Total profit
- $-19,054
- Equity at exit
- $9,943
Cash invested: $32,200 (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
Active competition Active MLS
- For sale now
- 67 active · 20 under contract
- Months of supply
- 30.9 mo (3%/mo absorbed)
- Median asking
- $174,800 ($206/sqft)
- Median days on market
- 133 d
- This list price
- 12% of active listings are priced below it
- ARV vs active asking
- -24.5% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33025
- Rents YoY
- -0.9%
- Active inventory
- 632
- Price-to-rent
- 4.5×
Monthly cashflow live
- Estimated rent
- $2,144 high interval (Pro) →
- Mortgage (P&I)
- −$603
- Tax est. 1.5%
- −$144 /mo · $1,725/yr
- Insurance
- −$48
- HOA
- −$720
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$450
- Net cashflow
- $179
Break-even live
Sensitivity live
| Price | -10% $258 | -5% $219 | +0% $179 | +5% $139 | +10% $99 |
|---|---|---|---|---|---|
| Rent | -10% $9 | -5% $94 | +0% $179 | +5% $263 | +10% $348 |
| Rate | -1.0pp $237 | -0.5pp $208 | base $179 | +0.5pp $149 | +1.0pp $119 |
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
- $28,750
- Closing costs
- $3,450
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 8900 Washington Blvd #410 Pembroke Pines, FL | 1.0 | 1.5 | 800 | $3,100 | $3.88 | 97d | 1 | 0.01mi |
| 8900 Washington Blvd #410 Pembroke Pines, FL | 1.0 | 1.5 | 800 | $3,100 | $3.88 | 120d | 1 | 0.01mi |
| 8900 Washington Blvd #12 Pembroke Pines, FL | 1.0 | 1.5 | 800 | $1,700 | $2.12 | 56d | 1 | 0.01mi |
| 8900 Washington Blvd Pembroke Pines, FL | 1.0 | 1.5–2.0 | 800 | $2,150 | $2.69 | 2d | 4 | 0.01mi |
| 8900 Washington Blvd Pembroke Pines, FL | 1.0 | 1.5 | 800 | $2,375 | $2.97 | 67d | 2 | 0.01mi |
| 800 S Hollybrook Dr #205 Pembroke Pines, FL | 2.0 | 1.5 | 1050 | $1,450 | $1.38 | 62d | 1 | 0.11mi |
| 8990 S Hollybrook Blvd Pembroke Pines, FL | 1.0–2.0 | 1.5–2.0 | 1035 | $1,800 | $1.74 | 69d | 3 | 0.21mi |
| 681 S Hollybrook Dr Pembroke Pines, FL | 2.0 | 2.0 | 1110 | $2,248 | $2.02 | 62d | 2 | 0.23mi |
| 8961 S Hollybrook Blvd #106 Pembroke Pines, FL | 1.0 | 1.5 | 900 | $1,650 | $1.83 | 86d | 1 | 0.25mi |
| 361 S Hollybrook Dr #206 Pembroke Pines, FL | 1.0 | 1.5 | 900 | $1,499 | $1.67 | 84d | 1 | 0.27mi |
| 361 S Hollybrook Dr #206 Pembroke Pines, FL | 1.0 | 1.5 | 900 | $1,499 | $1.67 | 70d | 1 | 0.27mi |
| 9410 N Hollybrook Lake Dr #303 Pembroke Pines, FL | 2.0 | 2.0 | 1021 | $1,750 | $1.71 | 79d | 1 | 0.29mi |
| 400 S Hollybrook Dr Pembroke Pines, FL | 2.0 | 2.0 | 1110 | $2,300 | $2.07 | 1d | 2 | 0.31mi |
| 705 SW 88th Ave Pembroke Pines, FL | 1.0 | 1.0 | 728 | $2,732 | $3.75 | 4d | 1 | 0.33mi |
| 381 S Hollybrook Dr #106 Pembroke Pines, FL | 1.0 | 1.5 | 900 | $1,600 | $1.78 | 59d | 1 | 0.34mi |
| 9454 Palm Cir S Unit 9454 Pembroke Pines, FL | 2.0 | 2.5 | 1113 | $2,250 | $2.02 | 32d | 1 | 0.38mi |
| 8657 SW 5th St Pembroke Pines, FL | 2.0 | 1.0–2.0 | 877 | $2,125 | $2.42 | 117d | 2 | 0.38mi |
| 8734 SW 3rd St #104 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,200 | $2.23 | 88d | 1 | 0.39mi |
| 8886 SW 3rd St #204 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,200 | $2.23 | 99d | 1 | 0.39mi |
| 8886 SW 3rd St #204 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,200 | $2.23 | 117d | 1 | 0.39mi |
| 8886 SW 3rd St #204 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,175 | $2.21 | 64d | 1 | 0.39mi |
| 8657 SW 5th St #205 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,250 | $2.28 | 63d | 1 | 0.39mi |
| 8657 SW 5th St #205 Pembroke Pines, FL | 2.0 | 2.0 | 985 | $2,350 | $2.39 | 113d | 1 | 0.39mi |
| 9420 S Hollybrook Lake Dr #305 Pembroke Pines, FL | 2.0 | 1.5 | 1050 | $1,650 | $1.57 | 42d | 1 | 0.42mi |
| 8710 SW 3rd St #201 Pembroke Pines, FL | 1.0 | 2.0 | 805 | $1,800 | $2.24 | 120d | 1 | 0.43mi |
| 323 Palm Cir E Pembroke Pines, FL | 2.0 | 2.5 | 1113 | $2,100 | $1.89 | 73d | 1 | 0.43mi |
| 320 Palm Cir E #320 Pembroke Pines, FL | 2.0 | 2.5 | 1113 | $2,500 | $2.25 | 120d | 1 | 0.43mi |
| 306 Palm Cir E Pembroke Pines, FL | 2.0 | 2.0 | 1016 | $2,250 | $2.21 | 83d | 1 | 0.46mi |
| 450 Palm Cir W Pembroke Pines, FL | 1.0–2.0 | 1.0–2.0 | 877 | $1,850 | $2.11 | 4d | 2 | 0.46mi |
| 9491 Palm Cir S Unit 203 Pembroke Pines, FL | 2.0 | 2.0 | 1016 | $2,300 | $2.26 | 50d | 1 | 0.46mi |
| 334 SW 86th Ave #108 Pembroke Pines, FL | 2.0 | 2.0 | 945 | $2,180 | $2.31 | 63d | 1 | 0.47mi |
| 450 Palm Way #103 Pembroke Pines, FL | 2.0 | 2.0 | 1016 | $2,200 | $2.17 | 18d | 1 | 0.47mi |
| 351 Palm Way Pembroke Pines, FL | 1.0–2.0 | 1.0–2.0 | 787 | $1,799 | $2.29 | 7d | 2 | 0.48mi |
| 351 Palm Way Pembroke Pines, FL | 1.0–2.0 | 1.0–2.0 | 787 | $1,690 | $2.15 | 19d | 3 | 0.48mi |
| 1131 SW 86th Ave Unit 1131 Pembroke Pines, FL | 2.0 | 2.0 | 1077 | $2,600 | $2.41 | 115d | 1 | 0.48mi |
| 1131 SW 86th Ave Unit 1131 Pembroke Pines, FL | 2.0 | 2.0 | 1077 | $2,400 | $2.23 | 84d | 1 | 0.48mi |
| 208 Palm Cir E Pembroke Pines, FL | 2.0 | 2.0 | 1016 | $2,300 | $2.26 | 6d | 1 | 0.48mi |
| 9475 Palm Cir N Unit 9475 Pembroke Pines, FL | 2.0 | 2.5 | 1113 | $2,300 | $2.07 | 99d | 1 | 0.49mi |
| 9475 Palm Cir N Unit 9475 Pembroke Pines, FL | 2.0 | 2.5 | 1113 | $2,400 | $2.16 | 120d | 1 | 0.49mi |
| 433 SW 86th Ave #108 Pembroke Pines, FL | 2.0 | 1.0 | 770 | $1,800 | $2.34 | 11d | 1 | 0.49mi |
Property features AI
Finance
- Financial info
- Pets allowed (yes) with maximum 20 lb size limit
- HOA & community
- Monthly association fees (multiple fee entries)Association covers amenities, cable TV, electricity, golf, internet, recreation facilities, roof, sewer, security, trash, waterCommunity amenities include billiard room, bike storage, elevators, fitness center, laundry, barbecue/picnic areas, pickleball, pool, shuffleboard, storage, tennis courts, transportation service, vehicle wash areaSenior community
Exterior
- Parking
- Assigned parkingGuest parking
- Security
- Closed-circuit camerasComplex fencedSecurity guardFire sprinkler systemSmoke detectors
- Utilities
- Cable availableFuses electric
- Home design
- Remodeled unit with golf view6-story buildingEntry on 6th levelSouth-facingAttached property
- Construction
- Block constructionUpdated/remodeled
- Exterior features
- Balcony (screened)FenceStorm/security shuttersCanal-front waterfrontAssociation pool
Interior
- Kitchen
- DishwasherElectric rangeDisposalMicrowaveRefrigerator
- Bedrooms
- Bedroom on main level
- Flooring
- Tile
- Bathrooms
- 1 full bathroom1 half bathroom
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Breakfast barBreakfast areaBuilt-in featuresEntrance foyerLiving/dining roomShower onlyWalk-in closet(s)Closet cabinetryBlinds
- Laundry & utility
- Common area laundryUtility roomStorage room
HOA detail $720/mo · $8,640/yr
- Likely covers
- water
Listing history 50 events
-
2026-09-23days on market $114,999 Active 154 DOM
-
2026-09-22days on market $114,999 Active 153 DOM
-
2026-09-21days on market $114,999 Active 152 DOM
-
2026-09-20days on market $114,999 Active 151 DOM
-
2026-09-18days on market $114,999 Active 149 DOM
-
2026-09-17days on market $114,999 Active 148 DOM
-
2026-09-16days on market $114,999 Active 147 DOM
-
2026-09-15days on market $114,999 Active 146 DOM
-
2026-09-14days on market $114,999 Active 145 DOM
-
2026-09-13days on market $114,999 Active 144 DOM
-
2026-09-12days on market $114,999 Active 143 DOM
-
2026-09-11pricedays on market $114,999 Active 142 DOM
-
2026-09-05days on market $124,999 Active 136 DOM
-
2026-09-04days on market $124,999 Active 135 DOM
-
2026-09-03days on market $124,999 Active 134 DOM
-
2026-08-31days on market $124,999 Active 131 DOM
-
2026-08-29days on market $124,999 Active 129 DOM
-
2026-08-28days on market $124,999 Active 128 DOM
-
2026-08-27days on market $124,999 Active 127 DOM
-
2026-08-25days on market $124,999 Active 125 DOM
-
2026-08-24days on market $124,999 Active 124 DOM
-
2026-08-23days on market $124,999 Active 123 DOM
-
2026-08-22days on market $124,999 Active 122 DOM
-
2026-08-21days on market $124,999 Active 121 DOM
-
2026-08-20days on market $124,999 Active 120 DOM
-
2026-08-19days on market $124,999 Active 119 DOM
-
2026-08-18days on market $124,999 Active 118 DOM
-
2026-08-17days on market $124,999 Active 117 DOM
-
2026-08-16days on market $124,999 Active 116 DOM
-
2026-08-15days on market $124,999 Active 115 DOM
-
2026-08-14days on market $124,999 Active 114 DOM
-
2026-08-13days on market $124,999 Active 113 DOM
-
2026-08-12days on market $124,999 Active 112 DOM
-
2026-08-11days on market $124,999 Active 111 DOM
-
2026-08-10days on market $124,999 Active 110 DOM
-
2026-08-09days on market $124,999 Active 109 DOM
-
2026-08-08days on market $124,999 Active 108 DOM
-
2026-08-06days on market $124,999 Active 106 DOM
-
2026-08-05days on market $124,999 Active 105 DOM
-
2026-08-03days on market $124,999 Active 103 DOM
-
2026-07-31days on market $124,999 Active 100 DOM
-
2026-07-28days on market $124,999 Active 97 DOM
-
2026-07-24days on market $124,999 Active 93 DOM
-
2026-07-23days on market $124,999 Active 92 DOM
-
2026-07-22days on market $124,999 Active 91 DOM
-
2026-07-21days on market $124,999 Active 90 DOM
-
2026-07-20days on market $124,999 Active 89 DOM
-
2026-07-18days on market $124,999 Active 86 DOM
-
2026-07-16days on market $124,999 Active 85 DOM
-
2026-07-15statusdays on market $124,999 Active 84 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 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 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
- $25,725
- − Mortgage interest
- −$6,442
- − Property taxes
- −$1,725
- − Insurance
- −$575
- − Repairs & maintenance
- −$2,058
- − Management
- −$2,058
- − HOA
- −$8,640
- − Depreciation
- −$3,345
- Taxable income
- $881
- Est. tax owed @ 24.0%
- −$212
- After-tax cash flow
- $1,934/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.
Condition & rehab AI · 1 photo
This remodeled one-bedroom condo is in good condition with a remodeled kitchen and bathrooms, and offers a golf getaway with resort-style amenities. It is ready for a new owner or tenant to enjoy.
Value-add opportunities
- Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics. ↑
- Both Updating the flooring — New flooring can improve the overall look and feel of the home. ↑
- Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and functionality. ↑
- Both Upgrading the bathroom fixtures — Updated fixtures can enhance the bathroom's functionality and aesthetics. ↑
- Both Landscaping improvements — A well-maintained landscape can improve the home's curb appeal and attract potential buyers/tenants. ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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 — Pembroke Pines
- Score
- 83/100
- State rank
- #54
- US rank
- #933
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pembroke Pines, FL
- County
- Broward County · 2,207,033 people
- City population
- 180,224
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 76,967
- Household income
- $68,743
- Rent vs Own
- Severe rent burden
- 20% of renters
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
- Diverse neighborhood (Simpson 0.64)
- Race & ethnicity
- Black 44% Hispanic / Latino 39% Two or more races 18% White 11% Asian 3%
- Hispanic origin (detail)
- Puerto Rican 4% Cuban 11% Dominican 3% Salvadoran 1%
- Common ancestry
- Hispanic 8% Italian 1%
- Foreign-born
- 38% · Canada, Jamaica, Dominican Republic
- Languages at home
- 54% English-only · Spanish 35% French/Haitian/Cajun 7% Other Indo-European 1%
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
- ▼ -246.93%
- Current HPI
- 416.2123
- Rent YoY
- ▼ -0.92%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+40.4% since first listed18 events — show timeline
- 2026-06-23 Contingent — MARMLS
- 2026-06-18 Relisted — MARMLS
- 2026-06-06 Contingent — MARMLS
- 2026-04-22 Listed $124,999 MARMLS
- 2026-01-12 Listing Removed — MARMLS
- 2026-01-09 Relisted — MARMLS
- 2025-07-24 Price Changed $147,000 MARMLS
- 2024-12-14 Listing Removed — MARMLS
- 2023-12-15 Listed $162,000 MARMLS
- 2023-12-15 Listed $162,000 MARMLS
- 2021-02-22 Sold (MLS) $74,700 MARMLS
- 2021-02-18 Pending — MARMLS
- 2020-11-17 Price Changed $74,995 MARMLS
- 2020-09-22 Price Changed $84,000 MARMLS
- 2020-09-16 Price Changed $84,500 MARMLS
- 2020-08-18 Price Changed $84,985 MARMLS
- 2020-07-13 Price Changed $85,000 MARMLS
- 2020-06-23 Listed $89,000 MARMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…