CashFlowRE
Sign in Sign up
3550 NW 8th Ave #713
D Composite 43.59
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 +11.9/30.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • DSCR +3.5/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

3550 NW 8th Ave #713 · Pompano Beach, FL 33064
2 bd · 2.0 ba · 690 sqft · Condo public records · 35 Days on market
Built 1970 $427/mo HOA · 23% of rent

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

Listing remarks

Welcome to this beautifully remodeled 2-bedroom, 1.5-bath residence located in a quiet and well-maintained 55+ community, ideally situated within walking distance to Sample Road shopping, dining, and everyday conveniences. This move-in-ready second-floor unit features tile flooring throughout, a spacious and modern open-concept layout, a new air conditioning unit, and a new water heater. The spacious primary bedroom offers a walk-in closet, while the second bedroom includes ample closet space. Enjoy peaceful moments on your private balcony and take advantage of community amenities including a sparkling pool, BBQ area, and convenient laundry facilities.

Key facts

  • Laundry facilities
  • Remodeled
  • Walking distance

Tags

REMODELEDWALKING DISTANCEPRIVATE BALCONYBBQ AREALAUNDRY FACILITIES

Property features AI

Finance

  • Financial info: Lease considered; Pets allowed with restrictions
  • HOA & community: Monthly association fee; Association fee covers common areas, laundry, trash and water; Association amenities include laundry and pool; Senior community

Exterior

  • Parking: 1 covered garage space
  • Security: Complex fenced
  • Utilities: Cable available
  • Home design: Attached property; 2 stories; Entry on level 2
  • Construction: Resale property
  • Exterior features: Complex fenced; Association pool

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Bedroom on main level; Second-floor entry; Tile flooring
  • Laundry & utility: Laundry in common area; Electric water heater

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 $149k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-466/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (4.6% below list).
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $142k (4.6% below list) — sets the bar for cash-flow.
  • Cap rate 6.0% vs local median 3.1% in Pompano 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 74/100 on livability (#284 in FL, #4,541 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living B+; Watch: employment D+, amenities 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 rising (+1.8%/yr); 595 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 31% of the median local income ($71k/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 35 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask is 8665% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $98k; list at $149k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 23% 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 $142,146 (4.6% 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 35 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.25%
Cap rate
5.98%
Cash-on-cash
-1.12%
DSCR
0.95
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.75% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.31×
Total profit
$-28,604
Equity at exit
$22,216
10-year hold
IRR
-16.8%
Equity multiple
0.14×
Total profit
$-36,026
Equity at exit
$12,883

Cash invested: $41,720 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
595
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,860 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$237 /mo · $2,850/yr
Insurance
$62
HOA
$427
Vacancy / Maint / Mgmt
$391
Net cashflow
$-39

Break-even live

Break-even rent $1,909
Max offer price $142,146
Occupancy floor 97%

Sensitivity live

Price -10% $46 -5% $3 +0% $-39 +5% $-81 +10% $-123
Rent -10% $-186 -5% $-112 +0% $-39 +5% $35 +10% $108
Rate -1.0pp $36 -0.5pp $-1 base $-39 +0.5pp $-77 +1.0pp $-117

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
$37,250
Closing costs
$4,470
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3550 NW 8th Ave Pompano Beach, FL 2.0 1.5 765 $1,775 $2.32 16d 4 0.06mi
521 NW 35th Ct Unit D Pompano Beach, FL 1.0 1.0 600 $1,525 $2.54 26d 1 0.15mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $2,294 $3.26 4d 16 0.21mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 26d 1 0.40mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 16d 1 0.40mi
1100 Crystal Lake Dr #207 Deerfield Beach, FL 1.0 1.0 660 $1,900 $2.88 26d 1 0.46mi
300 NW 30th Ct #202 Pompano Beach, FL 1.0 1.0 633 $1,650 $2.61 26d 1 0.47mi
651 NW 42nd Ct #214 Deerfield Beach, FL 2.0 1.0 721 $1,695 $2.35 26d 1 0.69mi
4314 NW 9th Ave Deerfield Beach, FL 1.0–2.0 1.5–2.0 992 $1,940 $1.95 16d 2 0.74mi
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 16d 1 0.75mi
2501 W Golf Blvd Pompano Beach, FL 1.0 1.0 600 $1,375 $2.29 26d 1 0.80mi
231 NE 24th St Unit 1 Pompano Beach, FL 2.0 1.0 750 $2,250 $3.00 0d 1 1.14mi
731 Cypress Ln Unit D Pompano Beach, FL 1.0 1.0 605 $1,650 $2.73 20d 1 1.18mi
660 Cypress Club Way Unit L11 Deerfield Beach, FL 1.0 1.0 605 $1,625 $2.69 13d 1 1.19mi
3300 NE 10th Ter Pompano Beach, FL 1.0 1.0 674 $1,525 $2.26 16d 1 1.49mi

HOA detail condo

Monthly dues
$427 · $5,124/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-21
    days on market $149,000 Active 35 DOM
  2. 2026-06-18
    days on market $149,000 Active 32 DOM
  3. 2026-06-17
    days on market $149,000 Active 31 DOM
  4. 2026-06-16
    days on market $149,000 Active 30 DOM
  5. 2026-06-15
    days on market $149,000 Active 29 DOM
  6. 2026-06-13
    days on market $149,000 Active 27 DOM
  7. 2026-06-09
    days on market $149,000 Active 23 DOM
  8. 2026-06-08
    days on market $149,000 Active 22 DOM
  9. 2026-06-07
    days on market $149,000 Active 21 DOM
  10. 2026-06-04
    days on market $149,000 Active 18 DOM
  11. 2026-06-03
    days on market $149,000 Active 17 DOM
  12. 2026-06-02
    days on market $149,000 Active 16 DOM
  13. 2026-06-01
    days on market $149,000 Active 15 DOM
  14. 2026-05-31
    days on market $149,000 Active 14 DOM
  15. 2026-05-18
    listed $1,700
  16. 2026-05-17
    listed $149,000 Active
  17. 2024-04-30
    historical $1,600
  18. 2024-04-09
    listed $1,600
  19. 2021-05-24
    soldstatus $97,500
  20. 2000-05-15
    soldstatus $30,000
  21. 1971-03-01
    soldstatus $16,500

ⓘ 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
$2,850 · $237/mo
Projected year-2 tax
$2,850 · $237/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 2/10 Low 1 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
$22,316
− Mortgage interest
−$8,346
− Property taxes
−$2,850
− Insurance
−$745
− Repairs & maintenance
−$1,785
− Management
−$1,785
− HOA
−$5,124
− Depreciation
−$4,335
Taxable loss
−$2,654
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$637
After-tax cash flow
$171/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 — Pompano Beach

Score
74/100
State rank
#284
US rank
#4541

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pompano Beach, FL
County
Broward County · 1,963,430 people
City population
155,861
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
64,563
Household income
$71,301
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
2907.0

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 0.75)
Race & ethnicity
White 34% Hispanic / Latino 27% Black 25% Two or more races 24% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Hispanic 13% Estonian 10% Romanian 1%
Foreign-born
43% · Canada, Jamaica, Dominican Republic
Languages at home
45% English-only · Spanish 23% French/Haitian/Cajun 16% Other Indo-European 13%

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
▼ -109.09%
Current HPI
474.7007
Rent YoY
▲ 1.75%
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

-89.7% since first listed
7 events — show timeline
  • 2026-05-18 Listed for Rent $1,700 MARMLS
  • 2026-05-17 Listed $149,000 MARMLS
  • 2024-04-30 Rental Removed $1,600 MARMLS
  • 2024-04-09 Listed for Rent $1,600 MARMLS
  • 2021-05-24 Sold (Public Records) $97,500 Public Records
  • 2000-05-15 Sold (Public Records) $30,000 Public Records
  • 1971-03-01 Sold (Public Records) $16,500 Public Records

Property tax history

+11.6%/yr

Latest (2025): $2,850 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…