CashFlowRE
Sign in Sign up
1910 NE 56th St Multi-family
C Composite 55.35
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 +22.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.7/10.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$599,900

1910 NE 56th St · Fort Lauderdale, FL 33308
4 bd · 2.0 ba · 1,860 sqft · MultiFamily public records
Built 1960 7,500 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

PROPERTY WITH MULTIPLE OPTIONS OF USE. Originally built as a duplex then converted into an Assisted LivingFacility. May be converted back into a duplex, used as another ALF, or occupied as a single family home! BRANDNEW BUILT IN GENERATOR for peace of mind. Fire sprinkler system installed throughout property. Shed is included. Located just minutes from Fort Lauderdale Beach!

Key facts

  • 7,500 sq ft lot
  • 6 parking spots
  • Pool

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 4-bed/2.0-bath multifamily listed at $600k.

Deal economics

  • At list price, monthly cash flow is $959 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $580k (3.3% below list).
  • Recommended offer: $580k (3.3% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 2.2% in Fort Lauderdale — 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 (#78 in FL, #1,293 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, health & safety A+; Watch: 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 (+3.6%/yr); 739 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • At $5,800/mo this rent would consume 74% of the median local household income ($94k/yr) (locally 912% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k 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 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $187k; list at $600k implies a 221% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $579,952 (3.3% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
8.21%
Cash-on-cash
6.85%
DSCR
1.30
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.63% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-32,661
Equity at exit
$89,447
10-year hold
IRR
5.1%
Equity multiple
1.38×
Total profit
$64,638
Equity at exit
$51,868

Cash invested: $167,972 (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 33308

Rents YoY
3.6%
Active inventory
739
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$5,800 high interval (Pro) →
Mortgage (P&I)
$3,146
Tax from tax record
$227 /mo · $2,720/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,218
Net cashflow
$959

Break-even live

Break-even rent $4,586
Max offer price $599,900
Occupancy floor 78%

Sensitivity live

Price -10% $1,299 -5% $1,129 +0% $959 +5% $789 +10% $619
Rent -10% $501 -5% $730 +0% $959 +5% $1,188 +10% $1,417
Rate -1.0pp $1,261 -0.5pp $1,112 base $959 +0.5pp $804 +1.0pp $645

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
$149,975
Closing costs
$17,997
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
5501 NE 18th Ter Fort Lauderdale, FL 3.0 3.0 1942 $6,400 $3.30 25d 1 0.09mi
2010 NE 57th St Fort Lauderdale, FL 3.0 2.0 1730 $6,000 $3.47 22d 1 0.16mi
5700 NE 20th Ave Fort Lauderdale, FL 3.0 2.0 2300 $5,575 $2.42 25d 1 0.17mi
2120 NE 53rd St Unit 1541805P Fort Lauderdale, FL 4.0 2.0 1603 $9,399 $5.86 22d 1 0.25mi
5770 NE 18th Ave Fort Lauderdale, FL 4.0 2.0 1459 $7,500 $5.14 14d 1 0.27mi
1641 NE 56th Ct Fort Lauderdale, FL 4.0 3.5 2372 $5,500 $2.32 11d 1 0.29mi
5790 NE 20th Ter Fort Lauderdale, FL 3.0 2.0 1874 $6,000 $3.20 25d 1 0.31mi
2155 NE 56th Ct Fort Lauderdale, FL 3.0 2.0 1500 $3,500 $2.33 25d 1 0.33mi
5200 NE 15th Ave Fort Lauderdale, FL 3.0 2.0 1585 $4,600 $2.90 25d 1 0.44mi
1478 NE 57th St Fort Lauderdale, FL 3.0 2.0 1590 $5,400 $3.40 25d 1 0.44mi
5910 NE 21st Way Fort Lauderdale, FL 3.0 2.0 1823 $4,950 $2.72 22d 1 0.45mi
5800 NE 15th Ave Fort Lauderdale, FL 4.0 3.0 2076 $6,000 $2.89 3d 1 0.48mi
5800 NE 15th Ave Fort Lauderdale, FL 4.0 3.0 2076 $6,000 $2.89 6d 1 0.48mi
1466 NE 57th Ct Unit 1044539P Fort Lauderdale, FL 3.0 2.0 2012 $6,185 $3.07 8d 1 0.50mi
1466 NE 57th Ct Fort Lauderdale, FL 3.0 2.0 2020 $8,200 $4.06 25d 1 0.50mi
2011 NE 60th St Fort Lauderdale, FL 5.0 3.0 2382 $5,000 $2.10 6d 1 0.50mi
1465 NE 53rd St Fort Lauderdale, FL 4.0 2.0 1893 $12,000 $6.34 25d 1 0.50mi
5921 NE 15th Ave Fort Lauderdale, FL 3.0 3.0 1977 $4,600 $2.33 25d 1 0.56mi
1424 NE 53rd Ct Fort Lauderdale, FL 3.0 2.0 1584 $7,500 $4.73 25d 1 0.58mi
1961 NE 62nd Ct Fort Lauderdale, FL 3.0 2.0 1630 $7,000 $4.29 25d 1 0.59mi
1740 NE 49th St Oakland Park, FL 4.0 3.0 1832 $5,800 $3.17 25d 1 0.59mi
1419 NE 57th St Fort Lauderdale, FL 4.0 2.5 2176 $7,500 $3.45 14d 1 0.59mi
6241 NE 19th Ter Fort Lauderdale, FL 4.0 3.0 1828 $7,500 $4.10 8d 1 0.60mi
1412 NE 53rd Ct Fort Lauderdale, FL 3.0 2.0 2267 $6,910 $3.05 2d 1 0.60mi
1721 NE 48th Ct Oakland Park, FL 4.0 2.0 2164 $4,100 $1.89 25d 1 0.62mi
6251 NE 20th Ter Fort Lauderdale, FL 3.0 3.0 1954 $7,000 $3.58 12d 1 0.62mi
2101 NE 63rd St Unit 2101 Fort Lauderdale, FL 3.0 2.0 1805 $4,925 $2.73 21d 1 0.68mi
5220 NE 26th Ave Fort Lauderdale, FL 4.0 3.0 2188 $9,800 $4.48 6d 1 0.70mi
4710 NE 18th Ter Fort Lauderdale, FL 4.0 3.0 2173 $7,000 $3.22 25d 1 0.72mi
1601 NE 63rd St Fort Lauderdale, FL 3.0 2.0 1875 $6,125 $3.27 25d 1 0.73mi
2161 NE 62nd Ct Unit 2161 Fort Lauderdale, FL 4.0 3.0 2047 $7,500 $3.66 25d 1 0.74mi
4806 NE 21st Ave Fort Lauderdale, FL 4.0 4.0 2580 $8,000 $3.10 25d 1 0.76mi
2080 NE 65th St Fort Lauderdale, FL 3.0 2.0 1725 $5,250 $3.04 25d 1 0.79mi
2080 NE 65th St Fort Lauderdale, FL 3.0 2.0 1725 $5,000 $2.90 16d 1 0.79mi
1575 NE 47th St Oakland Park, FL 3.0 2.0 1358 $3,700 $2.72 25d 1 0.79mi
1740 NE 64th St Fort Lauderdale, FL 3.0 2.0 1364 $4,800 $3.52 4d 1 0.79mi
1740 NE 64th St Fort Lauderdale, FL 3.0 2.0 1364 $4,800 $3.52 11d 1 0.79mi
1001 NE 58th St Fort Lauderdale, FL 3.0 2.5 1585 $3,436 $2.17 2d 2 0.82mi
2260 NE 62nd St Fort Lauderdale, FL 3.0 2.0 1807 $4,750 $2.63 11d 1 0.84mi
2100 NE 45th St #1 Fort Lauderdale, FL 3.0 3.5 1340 $9,500 $7.09 25d 1 0.88mi

Listing history 15 events

  1. 2025-08-05
    historical
  2. 2025-07-11
    listed $599,900
  3. 2025-07-11
    historical
  4. 2025-07-07
    price $645,000
  5. 2025-06-18
    price $695,000
  6. 2025-05-24
    price $700,000
  7. 2025-05-15
    price $725,000
  8. 2025-05-13
    status Active
  9. 2025-04-24
    listed $775,000 Active
  10. 2025-04-03
    historical
  11. 2025-03-07
    historical
  12. 2024-09-06
    listed $950,000 Active
  13. 2001-08-10
    soldstatus $187,000
  14. 1968-05-01
    soldstatus $24,900
  15. 1966-05-01
    soldstatus $20,500

ⓘ 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
$2,720 · $227/mo
Projected year-2 tax
$4,979 · $415/mo
Expected delta
+$2,259/yr (+$188/mo · 83.1%)

ⓘ 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 ≥106°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 1 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
$69,594
− Mortgage interest
−$33,604
− Property taxes
−$2,720
− Insurance
−$3,000
− Repairs & maintenance
−$5,568
− Management
−$5,568
− Depreciation
−$17,452
Taxable income
$1,684
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$404
After-tax cash flow
$11,104/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 — Fort Lauderdale

Score
82/100
State rank
#78
US rank
#1293

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Lauderdale, FL
County
Broward County · 1,963,430 people
City population
235,769
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
27,935
Household income
$93,879
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
912.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 16% Two or more races 14% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 4% Lithuanian 3% Scotch-Irish 3%
Foreign-born
24% · Canada, Jamaica, Dominican Republic
Languages at home
75% English-only · Spanish 14% Other Indo-European 5% Russian/Polish/Slavic 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
▼ -417.95%
Current HPI
325.3902
Rent YoY
▲ 3.63%
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

+2826.3% since first listed
15 events — show timeline
  • 2025-08-05 Listing Removed Beaches MLS
  • 2025-07-11 Listing Removed MARMLS
  • 2025-07-11 Listed $599,900 Beaches MLS
  • 2025-07-07 Price Changed $645,000 MARMLS
  • 2025-06-18 Price Changed $695,000 MARMLS
  • 2025-05-24 Price Changed $700,000 MARMLS
  • 2025-05-15 Price Changed $725,000 MARMLS
  • 2025-05-13 Relisted MARMLS
  • 2025-04-24 Listed $775,000 MARMLS
  • 2025-04-03 Coming Soon MARMLS
  • 2025-03-07 Listing Removed MARMLS
  • 2024-09-06 Listed $950,000 MARMLS
  • 2001-08-10 Sold (Public Records) $187,000 Public Records
  • 1968-05-01 Sold (Public Records) $24,900 Public Records
  • 1966-05-01 Sold (Public Records) $20,500 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…