CashFlowRE
Sign in Sign up
No image
C+ Composite 60.56
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 +22.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,000

241 SE 9th Ave #110 · Pompano Beach, FL 33060
2 bd · 2.0 ba · 722 sqft · Condo public records · 361 Days on market
Built 1969 $374/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

Key facts

  • $374 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Financial info: Pets are not allowed
  • HOA & community: Monthly association fee of $374; HOA covers association management, common areas, and structure maintenance; Association amenities include laundry and a pool

Exterior

  • Parking: Assigned parking
  • Utilities: Electric power; Central heating and cooling; Electric water heater
  • Home design: Attached property; 2 stories; Entry on level 1
  • Construction: Block construction; Year built: Unknown
  • Exterior features: Courtyard; Association pool

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Bedroom on main level; First-floor entry; Ceramic tile floors
  • Laundry & utility: Common area laundry; 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 $134k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $118k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: schools D+, 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.
  • Market conditions: Rents rising (+2.1%/yr); 338 active listings in the ZIP; 39 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 38% of the median local income ($65k/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 $926 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 361 days — a 12% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 5y ago; this cycle's ask is 8275% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $115k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $117,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 361 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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. 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.
  9. 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.
  10. 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
1.53%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.77×
Total profit
$-8,791
Equity at exit
$19,980
10-year hold
IRR
1.9%
Equity multiple
1.13×
Total profit
$4,926
Equity at exit
$11,586

Cash invested: $37,520 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
338
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,054 high interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$264 /mo · $3,166/yr
Insurance
$56
HOA
$374
Vacancy / Maint / Mgmt
$431
Net cashflow
$226

Break-even live

Break-even rent $1,768
Max offer price $134,000
Occupancy floor 84%

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
$33,500
Closing costs
$4,020
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
241 SE 9th Ave Pompano Beach, FL 2.0 2.0 725 $1,800 $2.48 11d 2 0.03mi
902 SE 1st St Pompano Beach, FL 1.0 1.0 415 $1,414 $3.41 14d 7 0.11mi
151 SE 6th Ave Pompano Beach, FL 1.0 1.5 700 $1,525 $2.18 24d 2 0.21mi
344 SE 11th Ave #8 Pompano Beach, FL 1.0 1.0 600 $1,500 $2.50 24d 1 0.21mi
475 SE 1st St Pompano Beach, FL 3.0 1.0–2.0 1017 $3,711 $3.65 1d 19 0.30mi
270 S Cypress Rd #204 Pompano Beach, FL 1.0 1.5 650 $1,650 $2.54 11d 1 0.49mi
270 S Cypress Rd #204 Pompano Beach, FL 1.0 1.5 650 $1,600 $2.46 10d 1 0.49mi
280 S Cypress Rd #310 Pompano Beach, FL 1.0 1.0 650 $1,700 $2.62 24d 1 0.49mi
253 S Cypress Rd #214 Pompano Beach, FL 1.0 1.0 678 $1,450 $2.14 24d 1 0.61mi
431 SE 19th Ave Unit 2 Pompano Beach, FL 1.0 1.0 700 $1,600 $2.29 24d 1 0.63mi
200 NE 1st Ave Pompano Beach, FL 2.0 1.0–2.5 1149 $3,600 $3.13 2d 47 0.64mi
721 NE 12th Ave Unit 1-2 Pompano Beach, FL 2.0 1.0 700 $2,550 $3.64 24d 1 0.70mi
308 NE 8th Ct Pompano Beach, FL 3.0 1.0 576 $2,700 $4.69 24d 1 0.77mi
777 S Federal Hwy Pompano Beach, FL 1.0–2.0 1.0–2.0 947 $3,200 $3.38 14d 6 0.78mi
777 S Federal Hwy Pompano Beach, FL 1.0–2.0 1.0–2.0 947 $3,500 $3.69 24d 6 0.78mi
810 NE 3rd Ave Pompano Beach, FL 2.0 1.0 650 $2,900 $4.46 1d 1 0.79mi
810 NE 3rd Ave Pompano Beach, FL 2.0 1.0 650 $3,000 $4.62 10d 1 0.79mi
909 NE 10th Ave Unit 2 Pompano Beach, FL 2.0 2.0 592 $1,950 $3.29 24d 1 0.81mi
909 NE 10th Ave #1 Pompano Beach, FL 1.0 1.0 455 $1,650 $3.63 24d 1 0.81mi
208 N Federal Hwy Pompano Beach, FL 2.0 1.0–2.0 687 $3,330 $4.84 2d 29 0.88mi
32 NE 22nd Ave #107 Pompano Beach, FL 1.0 1.0 742 $1,650 $2.22 14d 1 0.88mi
11 NE 24th Ave Pompano Beach, FL 3.0 1.0–2.0 965 $3,822 $3.96 3d 36 0.96mi
103 NW 7th Ave Pompano Beach, FL 2.0 1.0 650 $2,000 $3.08 24d 1 1.07mi
500 SW 2nd Ct Pompano Beach, FL 1.0 1.0 650 $1,595 $2.45 24d 1 1.13mi
610 NW 7th Ave Pompano Beach, FL 1.0–2.0 1.0 725 $1,800 $2.48 24d 3 1.15mi
2701 NE 1st St Pompano Beach, FL 1.0–2.0 1.0 662 $2,200 $3.32 11d 2 1.20mi
620 NW 7th Ter Unit 39 Pompano Beach, FL 1.0 1.0 550 $1,550 $2.82 10d 1 1.22mi
620 NW 7th Ter Unit 38 Pompano Beach, FL 1.0 1.0 550 $1,600 $2.91 10d 1 1.22mi
1309 NW 2nd Ave Unit 3 Pompano Beach, FL 2.0 1.0 700 $1,750 $2.50 24d 1 1.25mi
1001 S Riverside Dr #105 Pompano Beach, FL 1.0 1.0 700 $2,250 $3.21 24d 1 1.30mi
1109 NW 6th Ave #1 Pompano Beach, FL 1.0 1.0 550 $1,575 $2.86 14d 1 1.33mi
1109 NW 6th Ave Unit 3 Pompano Beach, FL 2.0 1.0 750 $1,875 $2.50 24d 1 1.33mi
3205 SE 7th St #201 Pompano Beach, FL 1.0 1.0 560 $1,900 $3.39 24d 1 1.36mi
1061 NE 23rd Ter Unit 8 Pompano Beach, FL 1.0 1.0 650 $1,425 $2.19 24d 1 1.38mi
3216 SE 12th St #28 Pompano Beach, FL 1.0 1.0 650 $2,300 $3.54 7d 1 1.40mi
3300 SE 5th St Apt 3 Pompano Beach, FL 1.0 1.0 490 $1,830 $3.73 24d 1 1.40mi
1101 NE 23rd Ter Unit 4 Pompano Beach, FL 1.0 1.0 500 $1,550 $3.10 11d 1 1.40mi
1101 NE 23rd Ter Pompano Beach, FL 1.0 1.0 500 $1,600 $3.20 11d 1 1.41mi
3218 SE 11th St Unit B Pompano Beach, FL 1.0 1.0 400 $1,350 $3.38 24d 1 1.43mi

HOA detail condo

Monthly dues
$374 · $4,488/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 42 events

  1. 2026-06-18
    days on market $134,000 Active 361 DOM
  2. 2026-06-17
    days on market $134,000 Active 360 DOM
  3. 2026-06-16
    days on market $134,000 Active 359 DOM
  4. 2026-06-15
    days on market $134,000 Active 358 DOM
  5. 2026-06-13
    days on market $134,000 Active 356 DOM
  6. 2026-06-09
    days on market $134,000 Active 352 DOM
  7. 2026-06-07
    days on market $134,000 Active 350 DOM
  8. 2026-06-04
    days on market $134,000 Active 347 DOM
  9. 2026-06-03
    days on market $134,000 Active 346 DOM
  10. 2026-06-02
    days on market $134,000 Active 345 DOM
  11. 2026-06-01
    days on market $134,000 Active 344 DOM
  12. 2026-05-31
    days on market $134,000 Active 343 DOM
  13. 2026-05-14
    price $134,000
  14. 2026-03-13
    historical $1,430
  15. 2026-02-26
    price $1,430
  16. 2026-02-16
    price $139,000
  17. 2026-01-29
    price $1,490
  18. 2026-01-28
    price $145,000
  19. 2026-01-06
    price $1,550
  20. 2025-12-18
    listed $1,600
  21. 2025-12-17
    price $150,000
  22. 2025-12-11
    historical $1,650
  23. 2025-12-04
    price $1,650
  24. 2025-11-29
    listed $1,700
  25. 2025-10-29
    price $155,000
  26. 2025-10-14
    price $158,000
  27. 2025-08-12
    price $162,000
  28. 2025-07-14
    price $168,000
  29. 2025-06-26
    status Active
  30. 2025-06-23
    status Pending
  31. 2025-06-09
    listed $175,000 Active
  32. 2023-09-22
    historical $1,630
  33. 2023-09-08
    price $1,630
  34. 2023-08-29
    price $1,680
  35. 2023-08-10
    price $1,750
  36. 2023-08-01
    listed $1,850
  37. 2021-04-20
    soldstatus $115,000 Closed 343-char remark
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

  38. 2021-04-20
    soldstatus $115,000
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

  39. 2021-03-21
    status Pending 343-char remark
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

  40. 2021-02-19
    status Active 343-char remark
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

  41. 2021-02-12
    status Pending 343-char remark
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

  42. 2021-02-04
    listed $115,000 Active 343-char remark
    Show marketing remark (343 chars)

    * * SOLD AS-IS * * Please DO NOT DISTURB tenants. Investment opportunity. Unit is RENTED at $1,150.00 and has the same tenant since 2015!! Good paying tenant with no past due rent. MTM Lease (tenant willing to renew). Small community of 20 units, HOA $325 a month, no rent restrictions, no foreseen assessments. Pool and laundry onsite.

ⓘ 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
$3,166 · $264/mo
Projected year-2 tax
$3,166 · $264/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,646
− Mortgage interest
−$7,506
− Property taxes
−$3,166
− Insurance
−$670
− Repairs & maintenance
−$1,972
− Management
−$1,972
− HOA
−$4,488
− Depreciation
−$3,898
Taxable income
$975
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$234
After-tax cash flow
$2,480/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)
37,233
Household income
$64,819
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2870.0

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 0.69)
Race & ethnicity
Black 38% White 33% Hispanic / Latino 26% Two or more races 14%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2% Cuban 3% Dominican 1%
Common ancestry
Hispanic 13% Romanian 2% Slovak 1%
Foreign-born
31% · Canada, Jamaica
Languages at home
60% English-only · Spanish 23% French/Haitian/Cajun 13% 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
▼ -131.09%
Current HPI
425.3083
Rent YoY
▲ 2.12%
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

+16.5% since first listed
30 events — show timeline
  • 2026-05-14 Price Changed $134,000 MARMLS
  • 2026-03-13 Rental Removed $1,430 MARMLS
  • 2026-02-26 Price Changed $1,430 MARMLS
  • 2026-02-16 Price Changed $139,000 MARMLS
  • 2026-01-29 Price Changed $1,490 MARMLS
  • 2026-01-28 Price Changed $145,000 MARMLS
  • 2026-01-06 Price Changed $1,550 MARMLS
  • 2025-12-18 Listed for Rent $1,600 MARMLS
  • 2025-12-17 Price Changed $150,000 MARMLS
  • 2025-12-11 Rental Removed $1,650 MARMLS
  • 2025-12-04 Price Changed $1,650 MARMLS
  • 2025-11-29 Listed for Rent $1,700 MARMLS
  • 2025-10-29 Price Changed $155,000 MARMLS
  • 2025-10-14 Price Changed $158,000 MARMLS
  • 2025-08-12 Price Changed $162,000 MARMLS
  • 2025-07-14 Price Changed $168,000 MARMLS
  • 2025-06-26 Relisted MARMLS
  • 2025-06-23 Pending MARMLS
  • 2025-06-09 Listed $175,000 MARMLS
  • 2023-09-22 Rental Removed $1,630 MARMLS
  • 2023-09-08 Price Changed $1,630 MARMLS
  • 2023-08-29 Price Changed $1,680 MARMLS
  • 2023-08-10 Price Changed $1,750 MARMLS
  • 2023-08-01 Listed for Rent $1,850 MARMLS
  • 2021-04-20 Sold (Public Records) $115,000 Public Records
  • 2021-04-20 Sold (MLS) $115,000 MARMLS
  • 2021-03-21 Pending MARMLS
  • 2021-02-19 Relisted MARMLS
  • 2021-02-12 Pending MARMLS
  • 2021-02-04 Listed $115,000 MARMLS

Property tax history

+11.2%/yr

Latest (2025): $3,166 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…