CashFlowRE
Sign in Sign up
716 SW 2nd Way
C+ Composite 63.69
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.4/10.0
  • DSCR +6.8/10.0
  • 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

$325,000

716 SW 2nd Way · Pompano Beach, FL 33060
3 bd · 3.0 ba · 1,586 sqft · Townhouse public records · 7 Days on market
Built 2015 Est $400k · 19% under $300/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Best Deal in town. 3 Bedrooms, 2.5 Baths townhouse with 1-car garage. Impact windows, newer AC with a HEPA filter, and a car charger. Short drive to the beach. Can be rented right away.

Key facts

  • Newer ac
  • Hepa filter
  • Car charger

Tags

IMPACT WINDOWSNEWER ACHEPA FILTERCAR CHARGERSHORT DRIVE TO THE BEACH

Property features AI

Finance

  • Other: Property listed in fixer condition; Pets allowed with restrictions/conditions
  • HOA & community: Monthly association fee of $300; Association amenities include clubhouse, fitness center, and pool; Association fees cover common areas, cable TV, pools, and security

Exterior

  • Parking: 1-car garage; Garage door opener
  • Security: Association provides security
  • Utilities: Cable available
  • Home design: 2 stories; Entry level is 1st floor; Attached property
  • Construction: Block construction; Effective year built
  • Exterior features: Association pool; No additional exterior features listed

Interior

  • Kitchen: Electric range; Microwave
  • Bedrooms: Primary bedroom on upper level
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Electric cooling
  • Interior features: First floor entry; Upper-level primary bedroom; Blinds; Impact glass windows
  • Laundry & utility: Washer; Dryer

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 3-bed/3.0-bath townhouse listed at $325k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Cap rate 8.0% 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: 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; 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).
  • At $4,018/mo this rent would consume 74% of the median local household income ($65k/yr) (locally 2870% 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 $2k of loan paydown is wiped out by about $10k 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 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); 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 $325,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.24%
Cap rate
8.04%
Cash-on-cash
6.23%
DSCR
1.28
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$399,672
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 SW 1st Ter 0.18mi 3/2.5 1,586 (0%) 14mo $400,000 $252 78
664 SW 6th Ct 0.26mi 3/2.5 1,478 (-7%) 18mo $357,000 $242 60
185 SW 6th Pl 0.19mi 3/2.5 1,784 (+12%) 24mo $475,000 $266 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-10.8%
Equity multiple
0.61×
Total profit
$-35,348
Equity at exit
$48,459
10-year hold
IRR
-2.9%
Equity multiple
0.81×
Total profit
$-16,955
Equity at exit
$28,100

Cash invested: $91,000 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
338
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$4,018 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$562 /mo · $6,739/yr
Insurance
$135
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$300
Vacancy / Maint / Mgmt
$844
Net cashflow
$320

Break-even live

Break-even rent $3,612
Max offer price $325,000
Occupancy floor 87%

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
$81,250
Closing costs
$9,750
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
618 SW 1st Ter Pompano Beach, FL 3.0 3.0 1803 $3,295 $1.83 24d 1 0.19mi
1065 SW 4th Ter Pompano Beach, FL 3.0 2.0 1292 $4,000 $3.10 7d 1 0.33mi
1040 Lyons Park Dr Pompano Beach, FL 3.0 2.0 1564 $3,500 $2.24 24d 1 0.36mi
1029 SW 1st Ave Pompano Beach, FL 4.0 2.0 1316 $3,750 $2.85 14d 1 0.36mi
1029 SW 1st Ave Pompano Beach, FL 4.0 2.0 1316 $3,750 $2.85 7d 1 0.36mi
1048 SW 1st Ter Pompano Beach, FL 3.0 3.0 1649 $3,800 $2.30 13d 1 0.38mi
850 SE 1st Ave Pompano Beach, FL 3.0 3.0 1673 $4,450 $2.66 24d 1 0.39mi
151 SE 6th Ct Pompano Beach, FL 4.0 3.0 2146 $6,980 $3.25 24d 1 0.41mi
151 SE 6th Ct Pompano Beach, FL 4.0 3.0 2146 $6,495 $3.03 7d 1 0.41mi
1101 SW 1st Ave Pompano Beach, FL 3.0 1.5 1206 $3,400 $2.82 24d 1 0.41mi
170 SE 7th St #170 Pompano Beach, FL 3.0 2.5 1798 $3,550 $1.97 10d 1 0.43mi
170 SE 7th St #170 Pompano Beach, FL 3.0 2.5 1798 $3,650 $2.03 24d 1 0.43mi
161 SE 5th Ct Pompano Beach, FL 3.0 2.0 1605 $5,150 $3.21 24d 1 0.47mi
860 SW 10th St Pompano Beach, FL 3.0 2.0 1354 $3,300 $2.44 24d 1 0.51mi
300 SE 8th Ct Pompano Beach, FL 4.0 2.0 2204 $6,200 $2.81 24d 1 0.58mi
342 SW 14th St Pompano Beach, FL 3.0 2.0 1458 $5,000 $3.43 24d 1 0.61mi
218 SW 1st Ct Pompano Beach, FL 2.0 2.0 1912 $2,100 $1.10 24d 1 0.62mi
280 SE 3rd Ct Pompano Beach, FL 3.0 2.0 2042 $5,900 $2.89 24d 1 0.63mi
200 SE 3rd St Pompano Beach, FL 3.0 2.0 1481 $6,999 $4.73 11d 1 0.63mi
160 SE 12th Ct Pompano Beach, FL 3.0 2.0 1372 $12,000 $8.75 21d 1 0.67mi
511 SE 5th St Pompano Beach, FL 2.0 2.0 1276 $4,200 $3.29 24d 1 0.78mi
511 SE 5th St Pompano Beach, FL 2.0 2.0 1276 $4,200 $3.29 21d 1 0.78mi
1001 SE 5th Ave Pompano Beach, FL 3.0 2.0 1492 $4,500 $3.02 24d 1 0.79mi
20 NW 7th Ave #6 Pompano Beach, FL 3.0 1.5 1088 $2,150 $1.98 14d 1 0.82mi
100 SW 17th St Pompano Beach, FL 3.0 2.0 1788 $4,500 $2.52 7d 1 0.86mi
100 SW 17th St Pompano Beach, FL 3.0 2.0 1788 $4,500 $2.52 24d 1 0.86mi
475 SE 1st St Pompano Beach, FL 3.0 1.0–2.0 1017 $4,345 $4.27 1d 19 0.90mi
200 NE 1st Ave Pompano Beach, FL 2.0 1.0–2.5 1149 $3,600 $3.13 2d 47 0.90mi
425 NE 1st St Pompano Beach, FL 4.0 3.5 1864 $3,900 $2.09 3d 1 0.95mi
425 NE 1st St Pompano Beach, FL 4.0 3.5 1864 $3,900 $2.09 20d 1 0.95mi
425 NE 1st St Pompano Beach, FL 4.0 3.5 1864 $3,700 $1.98 1d 1 0.95mi
511 SE 14th St Unit 1 Pompano Beach, FL 4.0 2.5 1880 $7,000 $3.72 24d 1 0.97mi
701 Pine Dr #204 Pompano Beach, FL 3.0 2.0 1200 $2,150 $1.79 14d 1 0.98mi
1740 NE 64th St Fort Lauderdale, FL 3.0 2.0 1364 $4,800 $3.52 10d 1 0.99mi
1740 NE 64th St Fort Lauderdale, FL 3.0 2.0 1364 $4,800 $3.52 3d 1 0.99mi
111 SE 7th Ave Pompano Beach, FL 4.0 3.5 2161 $3,900 $1.80 24d 1 0.99mi
751 Pine Dr #101 Pompano Beach, FL 3.0 2.0 1200 $2,600 $2.17 24d 1 1.02mi
751 Pine Dr #104 Pompano Beach, FL 3.0 2.0 1200 $2,400 $2.00 5d 1 1.02mi
939 NW 3rd St Unit 939 Pompano Beach, FL 3.0 2.5 1597 $3,300 $2.07 24d 1 1.04mi
1601 NE 63rd St Fort Lauderdale, FL 3.0 2.0 1875 $6,125 $3.27 24d 1 1.06mi

HOA detail

Monthly dues
$300 · $3,600/yr

Listing history 6 events

  1. 2026-06-01
    status $325,000 Pending 7 DOM
  2. 2026-05-31
    days on market $325,000 Active 7 DOM
  3. 2026-05-24
    listed $325,000 Active
  4. 2014-09-11
    soldstatus $1,880,000
  5. 2005-05-26
    soldstatus $5,000,000
  6. 2005-05-26
    soldstatus $5,000,000

ⓘ 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
$6,739 · $562/mo
Projected year-2 tax
$6,739 · $562/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 4/10 Moderate FEMA zone AH · 13% 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
$48,210
− Mortgage interest
−$18,205
− Property taxes
−$6,739
− Insurance
−$3,450
− Repairs & maintenance
−$3,857
− Management
−$3,857
− HOA
−$3,600
− Depreciation
−$9,455
Taxable loss
−$952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$228
After-tax cash flow
$4,074/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

-93.5% since first listed
4 events — show timeline
  • 2026-05-24 Listed $325,000 MARMLS
  • 2014-09-11 Sold (Public Records) $1,880,000 Public Records
  • 2005-05-26 Sold (Public Records) $5,000,000 Public Records
  • 2005-05-26 Sold (Public Records) $5,000,000 Public Records

Property tax history

+10.2%/yr

Latest (2025): $6,739 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…