CashFlowRE
Sign in Sign up
6190 Woodlands Blvd #113
D Composite 42.05
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
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$149,900

6190 Woodlands Blvd #113 · Tamarac, FL 33319
2 bd · 2.0 ba · 1,030 sqft · Condo public records · 107 Days on market
Built 1980 $570/mo HOA · 27% of rent

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

Listing remarks MLS

Great investment opportunity of a centrally located 2bed/2bath condo on 1st floor with cozy back screened patio! Fix it and resell it! Quick money! No rentals, commercial vehicles allowed. BANK OWNED SOLD ASIS WITHOUT REPAIR OR WARRANTY. SELLER AND LISTING AGENT HAVE NO KNOWLEDGE OF PROPERTY HISTORY, NO DISCLOSURES SUPPLIED. BUYER/BUYERS AGENT IS RESPONSIBLE FOR VERIFYING HOA FEES AND DUES, IF ANY, COMMUNITY RULES, SQ FT, TAXES, ETC. ..

Key facts

  • $570 HOA
  • 2 parking spots
  • Built 1980

Property features AI

Finance

  • Other: Property attached
  • Financial info: Pets allowed with no restrictions
  • HOA & community: Monthly association fee of $570; Association includes grounds and structure maintenance; Building has elevator(s)

Exterior

  • Parking: Open parking; Guest parking; One designated space; Two or more spaces available
  • Utilities: Has cooling; Has heating
  • Home design: Condo/attached property; 5-story building; Entry located on level 1; Resale unit
  • Construction: Block construction
  • Exterior features: Patio

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Elevator; First-floor entry; Handicap access
  • Laundry & utility: Dryer; Washer hookup; Dryer 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 2-bed/2.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-85 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $135k (10.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $135k (10.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.6% vs local median 3.9% in Tamarac — 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 76/100 on livability (#239 in FL, #3,785 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute F.
  • 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); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 66% FRL vs 51% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.4%/yr); 827 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); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($58k/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 $1k of loan paydown is wiped out by about $4k 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 107 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $150k implies a 188% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
  • 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 $134,954 (10.0% 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 107 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.39%
Cap rate
5.62%
Cash-on-cash
-2.42%
DSCR
0.89
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-26.0%
Equity multiple
0.16×
Total profit
$-35,314
Equity at exit
$22,351
10-year hold
IRR
-56.4%
Equity multiple
-0.41×
Total profit
$-59,378
Equity at exit
$12,961

Cash invested: $41,972 (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 33319

Rents YoY
-1.4%
Active inventory
827
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,079 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$308 /mo · $3,697/yr
Insurance
$62
HOA
$570
Vacancy / Maint / Mgmt
$436
Net cashflow
$-85

Break-even live

Break-even rent $2,186
Max offer price $134,954
Occupancy floor 99%

Sensitivity live

Price -10% $0 -5% $-42 +0% $-85 +5% $-127 +10% $-169
Rent -10% $-249 -5% $-167 +0% $-85 +5% $-3 +10% $80
Rate -1.0pp $-9 -0.5pp $-46 base $-85 +0.5pp $-123 +1.0pp $-163

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
$37,475
Closing costs
$4,497
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
2024 Champions Way North Lauderdale, FL 2.0 2.0 948 $2,500 $2.64 26d 1 0.20mi
5155 E Sabal Palm Blvd #204 Tamarac, FL 2.0 1.5 790 $1,600 $2.03 26d 1 0.23mi
5584 NW 59th Pl Tamarac, FL 3.0 2.5 1488 $2,700 $1.81 26d 1 0.23mi
1908 Players Pl North Lauderdale, FL 3.0 2.0 1336 $1,150 $0.86 26d 1 0.25mi
1812 Adventure Pl #1812 North Lauderdale, FL 2.0 1.0 955 $2,200 $2.30 26d 1 0.26mi
6075 N Sabal Palm Blvd #210 Tamarac, FL 2.0 2.0 970 $1,900 $1.96 22d 1 0.27mi
5780 Rock Island Rd #362 Tamarac, FL 2.0 2.0 1030 $1,900 $1.84 26d 1 0.27mi
1953 Players Pl #1953 North Lauderdale, FL 3.0 2.0 1186 $2,400 $2.02 26d 1 0.27mi
5843 Woodlands Blvd Unit 5843 Tamarac, FL 3.0 2.5 1373 $2,900 $2.11 26d 1 0.28mi
1850 Adventure Pl North Lauderdale, FL 3.0 2.0 1336 $2,750 $2.06 26d 1 0.33mi
5740 Rock Island Rd #299 Tamarac, FL 1.0 1.0 750 $1,895 $2.53 15d 1 0.33mi
5740 Rock Island Rd Tamarac, FL 1.0 1.0 722 $1,722 $2.38 26d 1 0.33mi
7174 Sportsmans Dr North Lauderdale, FL 2.0 2.0 1186 $2,400 $2.02 26d 1 0.35mi
5672 Rock Island Rd Tamarac, FL 1.0 1.0 717 $1,748 $2.44 4d 2 0.38mi
6001 Shakerwood Cir #205 Tamarac, FL 2.0 2.0 775 $1,800 $2.32 26d 1 0.40mi
1982 SW 68th Ter North Lauderdale, FL 2.0 1.0 775 $2,100 $2.71 9d 1 0.40mi
1982 SW 68th Ter North Lauderdale, FL 2.0 1.0 775 $2,300 $2.97 24d 1 0.40mi
6020 Shakerwood Cir #106 Tamarac, FL 2.0 2.0 800 $2,000 $2.50 17d 1 0.40mi
6963 SW 19th St Pompano Beach, FL 2.0 1.0 1054 $1,700 $1.61 26d 1 0.41mi
1740 SW 70th Way North Lauderdale, FL 2.0 1.0 775 $2,000 $2.58 14d 1 0.42mi
5821 Swordfish Ct Unit B Tamarac, FL 2.0 2.5 1380 $2,250 $1.63 26d 1 0.42mi
6061 Shakerwood Cir #206 Tamarac, FL 2.0 2.0 775 $1,800 $2.32 6d 1 0.43mi
5628 Rock Island Rd Tamarac, FL 1.0–2.0 1.0–2.0 867 $2,000 $2.31 7d 2 0.45mi
5646 Rock Island Rd #198 Tamarac, FL 2.0 2.0 1030 $2,150 $2.09 26d 1 0.46mi
5903 NW 57th Ct Tamarac, FL 1.0–3.0 1.0–2.0 1080 $2,330 $2.16 0d 28 0.63mi
4934 NW 55th Ct Tamarac, FL 2.0 1.0 1059 $1,895 $1.79 16d 1 0.64mi
4717 NW 58th St Tamarac, FL 2.0 2.0 1354 $2,600 $1.92 9d 1 0.65mi
6872 SW 15th St Pompano Beach, FL 2.0 1.0 919 $2,400 $2.61 15d 1 0.68mi
6161 NW 57th Ct #103 Tamarac, FL 2.0 2.0 880 $2,200 $2.50 26d 1 0.71mi
6051 NW 61st Ave Tamarac, FL 2.0 2.0 965 $1,675 $1.74 17d 2 0.71mi
1400 Avon Ln North Lauderdale, FL 1.0–3.0 1.0–2.0 1070 $2,298 $2.15 0d 60 0.74mi
6070 NW 64th Ave #204 Fort Lauderdale, FL 2.0 2.0 880 $1,700 $1.93 4d 1 0.77mi
6711 Boulevard of Champions North Lauderdale, FL 1.0 1.0 1216 $1,800 $1.48 26d 1 0.78mi
1423 Avon Ln #210 North Lauderdale, FL 1.0 1.5 800 $1,750 $2.19 9d 1 0.79mi
1720 SW 64th Ter North Lauderdale, FL 3.0 2.0 1248 $3,600 $2.88 14d 1 0.79mi
6300 NW 62nd St Tamarac, FL 1.0–2.0 1.0–2.0 770 $1,700 $2.21 4d 3 0.81mi
2303 Belmont Ln #2303 North Lauderdale, FL 2.0 2.0 1154 $1,900 $1.65 26d 1 0.81mi
2202 Belmont Ln Unit 2202 North Lauderdale, FL 1.0 1.0 878 $2,150 $2.45 16d 1 0.81mi
6020 NW 64th Ave Tamarac, FL 1.0–2.0 1.0–2.0 770 $1,700 $2.21 26d 4 0.81mi
6020 NW 64th Ave Tamarac, FL 1.0–2.0 1.0–2.0 770 $1,700 $2.21 6d 3 0.81mi

HOA detail condo

Monthly dues
$570 · $6,840/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 10 events

  1. 2026-05-08
    status Pending
  2. 2026-04-20
    historical Active Under Contract
  3. 2026-03-23
    price $149,900
  4. 2026-02-03
    price $159,000
  5. 2026-01-04
    listed $169,900 Active
  6. 2013-10-31
    soldstatus $52,000 Closed 440-char remark
    Show marketing remark (440 chars)

    Great investment opportunity of a centrally located 2bed/2bath condo on 1st floor with cozy back screened patio! Fix it and resell it! Quick money! No rentals, commercial vehicles allowed. BANK OWNED SOLD ASIS WITHOUT REPAIR OR WARRANTY. SELLER AND LISTING AGENT HAVE NO KNOWLEDGE OF PROPERTY HISTORY, NO DISCLOSURES SUPPLIED. BUYER/BUYERS AGENT IS RESPONSIBLE FOR VERIFYING HOA FEES AND DUES, IF ANY, COMMUNITY RULES, SQ FT, TAXES, ETC. ..

  7. 2013-10-07
    status Pending 440-char remark
    Show marketing remark (440 chars)

    Great investment opportunity of a centrally located 2bed/2bath condo on 1st floor with cozy back screened patio! Fix it and resell it! Quick money! No rentals, commercial vehicles allowed. BANK OWNED SOLD ASIS WITHOUT REPAIR OR WARRANTY. SELLER AND LISTING AGENT HAVE NO KNOWLEDGE OF PROPERTY HISTORY, NO DISCLOSURES SUPPLIED. BUYER/BUYERS AGENT IS RESPONSIBLE FOR VERIFYING HOA FEES AND DUES, IF ANY, COMMUNITY RULES, SQ FT, TAXES, ETC. ..

  8. 2013-09-12
    listed $59,900 Active 440-char remark
    Show marketing remark (440 chars)

    Great investment opportunity of a centrally located 2bed/2bath condo on 1st floor with cozy back screened patio! Fix it and resell it! Quick money! No rentals, commercial vehicles allowed. BANK OWNED SOLD ASIS WITHOUT REPAIR OR WARRANTY. SELLER AND LISTING AGENT HAVE NO KNOWLEDGE OF PROPERTY HISTORY, NO DISCLOSURES SUPPLIED. BUYER/BUYERS AGENT IS RESPONSIBLE FOR VERIFYING HOA FEES AND DUES, IF ANY, COMMUNITY RULES, SQ FT, TAXES, ETC. ..

  9. 1997-09-03
    soldstatus $49,000
  10. 1980-01-01
    soldstatus $52,500

ⓘ 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
$3,697 · $308/mo
Projected year-2 tax
$3,697 · $308/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 9/10 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$24,942
− Mortgage interest
−$8,397
− Property taxes
−$3,697
− Insurance
−$750
− Repairs & maintenance
−$1,995
− Management
−$1,995
− HOA
−$6,840
− Depreciation
−$4,361
Taxable loss
−$3,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$-273/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 — Tamarac

Score
76/100
State rank
#239
US rank
#3785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamarac, FL
County
Broward County · 1,963,430 people
City population
105,666
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
54,450
Household income
$58,388
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
2809.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 61% Hispanic / Latino 17% White 15% Two or more races 11% Asian 4%
Hispanic origin (detail)
Puerto Rican 4% Cuban 2% Dominican 1%
Common ancestry
Hispanic 13% Romanian 1% Italian 1%
Foreign-born
46% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 15% French/Haitian/Cajun 15% 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
▼ -202.84%
Current HPI
328.4307
Rent YoY
▼ -1.38%
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

+185.5% since first listed
10 events — show timeline
  • 2026-05-08 Pending MARMLS
  • 2026-04-20 Contingent MARMLS
  • 2026-03-23 Price Changed $149,900 MARMLS
  • 2026-02-03 Price Changed $159,000 MARMLS
  • 2026-01-04 Listed $169,900 MARMLS
  • 2013-10-31 Sold (MLS) $52,000 Beaches MLS
  • 2013-10-07 Pending Beaches MLS
  • 2013-09-12 Listed $59,900 Beaches MLS
  • 1997-09-03 Sold (Public Records) $49,000 Public Records
  • 1980-01-01 Sold (Public Records) $52,500 Public Records

Property tax history

+10.4%/yr

Latest (2025): $3,697 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…