CashFlowRE
Sign in Sign up
250 Jacaranda Dr #704
D Composite 42.0
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 +10.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • DSCR +3.2/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

250 Jacaranda Dr #704 · Plantation, FL 33324
2 bd · 2.0 ba · 1,015 sqft · Condo public records · 8 Days on market
Built 1975 $782/mo HOA · 33% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the potential of this spacious 2-bedroom, 2-bathroom residence located in the heart of Plantation. Situated on the 7th floor, this well-maintained unit offers generous living spaces, abundant natural light, and endless opportunities to create the home of your dreams. The thoughtfully designed open floor plan provides a seamless flow between the living, dining, and entertaining areas, making it ideal for both everyday living and hosting guests. High-impact windows throughout offer added peace of mind, energy efficiency, and beautiful views. Both oversized bedrooms feature ample closet space and provide comfort and flexibility for family living. Whether you envision a contemporary re

Key facts

  • Open floor plan
  • Oversized bedrooms
  • Ample closet space

Tags

OPEN FLOOR PLANHIGH-IMPACT WINDOWSOVERSIZED BEDROOMSAMPLE CLOSET SPACE

Property features AI

Finance

  • Financial info: Pets are allowed
  • HOA & community: Monthly association fee; Association amenities include golf course access, laundry facilities, pool, and elevators; Association fee covers common areas; Located in a golf course community

Exterior

  • Parking: Assigned parking with two or more spaces
  • Security: Secured lobby
  • Utilities: Cooling and heating provided (central); Standard utilities (details not specified)
  • Home design: Condominium in an 8-story building; Unit entry on level 7
  • Construction: Block construction
  • Exterior features: No notable exterior features listed; Association pool

Interior

  • Kitchen: Dishwasher; Disposal; Refrigerator
  • Flooring: Ceramic tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Bedroom on main level; Elevator access
  • Laundry & utility: Common area laundry

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-89 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (7.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $184k (7.9% below list) — sets the bar for cash-flow.
  • Cap rate 5.8% vs local median 3.4% in Plantation — 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 (#70 in FL, #1,174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities C-, 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.
  • Market conditions: Rents rising (+1.2%/yr); 398 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • This rent runs 34% of the median local income ($85k/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 $6k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $126k; list at $200k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 33% 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.
Recommended offer $184,280 (7.9% 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. Built in 1975 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.20%
Cap rate
5.76%
Cash-on-cash
-1.91%
DSCR
0.92
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.23% rent growth · sell at horizon

5-year hold
IRR
-22.1%
Equity multiple
0.25×
Total profit
$-41,867
Equity at exit
$29,821
10-year hold
IRR
-23.4%
Equity multiple
-0.05×
Total profit
$-58,724
Equity at exit
$17,292

Cash invested: $56,000 (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 33324

Home prices YoY
-33.5%
Rents YoY
1.2%
Active inventory
398
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,398 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$69 /mo · $827/yr
Insurance
$83
HOA
$782
Vacancy / Maint / Mgmt
$503
Net cashflow
$-89

Break-even live

Break-even rent $2,510
Max offer price $184,280
Occupancy floor 99%

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
$50,000
Closing costs
$6,000
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
250 Jacaranda Dr Plantation, FL 2.0 2.0 1015 $2,275 $2.24 3d 2 0.01mi
250 Jacaranda Dr Plantation, FL 2.0 2.0 1015 $2,300 $2.27 16d 1 0.01mi
250 Jacaranda Dr #608 Plantation, FL 2.0 2.0 1015 $2,250 $2.22 11d 1 0.01mi
200 Jacaranda Dr Unit B1 Plantation, FL 1.0 1.0 810 $1,900 $2.35 13d 1 0.08mi
130 Jacaranda Country Club Dr #203 Plantation, FL 2.0 2.5 1205 $2,450 $2.03 17d 1 0.12mi
130 Jacaranda Country Club Dr #203 Plantation, FL 2.0 3.0 1205 $2,450 $2.03 11d 1 0.12mi
130 Jacaranda Country Club Dr #203 Plantation, FL 2.0 2.5 1205 $2,450 $2.03 22d 1 0.12mi
21 Jacaranda Dr #224 Fort Lauderdale, FL 2.0 2.0 900 $2,499 $2.78 24d 1 0.13mi
1 Jacaranda Dr #202 Fort Lauderdale, FL 2.0 2.0 900 $1,800 $2.00 16d 1 0.19mi
2641 N Flamingo Rd Plantation, FL 2.0 2.0 1102 $2,997 $2.72 1d 3 0.24mi
2641 N Flamingo Rd Plantation, FL 2.0 2.0 1102 $3,175 $2.88 16d 4 0.24mi
150 SW 91st Ave Plantation, FL 1.0–3.0 1.0–2.0 962 $2,438 $2.53 1d 19 0.25mi
64 Wimbledon Lake Dr #64 Plantation, FL 3.0 2.0 1210 $2,650 $2.19 16d 1 0.26mi
261 Wimbledon Lake Dr Plantation, FL 3.0 2.0 1210 $2,750 $2.27 24d 1 0.27mi
181 Wimbledon Lakes Dr #181 Plantation, FL 3.0 2.5 1500 $2,750 $1.83 24d 1 0.30mi
1 S Pine Island Rd Plantation, FL 2.0 1.0–2.0 922 $2,530 $2.74 1d 13 0.30mi
192 SW 96th Ave Unit 192 Plantation, FL 2.0 2.5 1110 $2,600 $2.34 10d 1 0.41mi
9001 Jacaranda Ln #107 Plantation, FL 2.0 2.0 960 $2,250 $2.34 24d 1 0.43mi
9050 Jacaranda Ln #8 Plantation, FL 1.0 1.0 721 $1,725 $2.39 24d 1 0.48mi
9050 Jacaranda Ln #8 Plantation, FL 1.0 1.0 721 $1,725 $2.39 7d 1 0.48mi
301 N Pine Island Rd #156 Plantation, FL 2.0 1.5 1010 $1,950 $1.93 24d 1 0.49mi
145 SW 96th Ter Unit 145 Plantation, FL 2.0 1.5 1110 $2,500 $2.25 2d 1 0.50mi
8760 NW 4th St Plantation, FL 1.0 1.0 774 $2,250 $2.91 2d 11 0.53mi
455 S Pine Island Rd Unit 110C Plantation, FL 3.0 2.0 1172 $2,500 $2.13 17d 1 0.57mi
455 S Pine Island Rd Unit 307C Plantation, FL 2.0 2.0 1021 $1,900 $1.86 24d 1 0.57mi
104 NW 98th Ter #104 Plantation, FL 2.0 2.0 1257 $2,700 $2.15 7d 1 0.60mi
505 S Pine Island Rd Plantation, FL 2.0 2.5 1007 $2,000 $1.99 1d 1 0.60mi
461 NW 87th Rd Plantation, FL 1.0–2.0 1.0–2.0 951 $2,420 $2.54 2d 8 0.64mi
134 NW 98th Ter Plantation, FL 2.0 2.0 1272 $2,900 $2.28 24d 1 0.64mi
9801 NW 1st Ct #9801 Plantation, FL 3.0 2.0 1310 $3,000 $2.29 18d 1 0.66mi
731 N Pine Island Rd Plantation, FL 1.0–2.0 1.5–2.0 910 $2,300 $2.53 4d 2 0.68mi
731 N Pine Island Rd Plantation, FL 1.0–2.0 1.5–2.0 910 $2,300 $2.53 7d 3 0.68mi
731 N Pine Island Rd #401 Plantation, FL 2.0 2.0 1057 $2,300 $2.18 15d 1 0.69mi
9867 NW 1st Ct Plantation, FL 3.0 2.0 1310 $3,200 $2.44 17d 1 0.70mi
9867 NW 1st Ct Plantation, FL 3.0 2.0 1310 $3,200 $2.44 5d 1 0.70mi
721 N Pine Island Rd #103 Plantation, FL 2.0 2.0 1057 $2,100 $1.99 24d 1 0.74mi
721 N Pine Island Rd Plantation, FL 1.0–2.0 1.5–2.0 912 $2,100 $2.30 14d 3 0.74mi
721 N Pine Island Rd Plantation, FL 1.0–2.0 1.5–2.0 912 $2,100 $2.30 7d 3 0.74mi
721 N Pine Island Rd Plantation, FL 2.0 2.0 1058 $1,925 $1.82 17d 2 0.74mi
741 N Pine Island Rd #303 Plantation, FL 3.0 2.0 1214 $2,400 $1.98 24d 1 0.76mi

HOA detail condo

Monthly dues
$782 · $9,384/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 6 events

  1. 2026-06-18
    days on market $200,000 Active 8 DOM
  2. 2026-06-17
    days on market $200,000 Active 7 DOM
  3. 2026-06-16
    days on market $200,000 Active 6 DOM
  4. 2026-06-15
    days on market $200,000 Active 5 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $200,000 Active 3 DOM

ⓘ 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
$827 · $69/mo
Projected year-2 tax
$1,660 · $138/mo
Expected delta
+$833/yr (+$69/mo · 100.8%)

ⓘ 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 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 3/10 Moderate 2 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
$28,770
− Mortgage interest
−$11,203
− Property taxes
−$827
− Insurance
−$1,000
− Repairs & maintenance
−$2,302
− Management
−$2,302
− HOA
−$9,384
− Depreciation
−$5,818
Taxable loss
−$4,065
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$976
After-tax cash flow
$-92/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 — Plantation

Score
82/100
State rank
#70
US rank
#1174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plantation, FL
County
Broward County · 1,963,430 people
City population
111,690
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
50,151
Household income
$85,000
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
2923.0

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
White 42% Hispanic / Latino 31% Two or more races 20% Black 16% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 4% Dominican 2%
Common ancestry
Romanian 3% Italian 3% Hispanic 3%
Foreign-born
31% · Canada, Jamaica, China
Languages at home
60% English-only · Spanish 26% Other Indo-European 4% French/Haitian/Cajun 3%

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
▼ -160.16%
Current HPI
317.8685
Rent YoY
▲ 1.23%
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

+185.7% since first listed
3 events — show timeline
  • 2026-06-10 Listed $200,000 MARMLS
  • 2003-04-18 Sold (Public Records) $125,900 Public Records
  • 1982-05-01 Sold (Public Records) $70,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $827 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…