CashFlowRE
Sign in Sign up
340-400 NE 44th St Duplex
D Composite 44.59
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.2/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$600,000

340-400 NE 44th St · Deerfield Beach, FL 33064
None bd · None ba · 2,196 sqft · MultiFamily · 45 Days on market
Built 1972 ↓ 2% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Good opportunity for investors in Pompano Beach. This duplex has two big units with 3 bedrooms and 1 bath for each. There is space for additional inside. A large storage room that can be used for laundry rooms and so on. tenants have been living there for years. This property is well situated, close to North Broward Hospital, Sample Road, Hillsboro Blvd. It is a money growth investment. SELLER IS WILLING TO HELP WITH CLOSING COSTS. Bring you best offer.

Key facts

  • Large storage room
  • Close to sample road
  • Built 1972

Tags

LARGE STORAGE ROOMCLOSE TO SAMPLE ROADCLOSE TO HILLSBORO BLVD

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 × 3-bed/1.0-bath units multifamily listed at $600k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive. Per door: $96/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $549k (8.5% below list).
  • Recommended offer: $549k (8.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.1% in Deerfield 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 75/100 on livability (#250 in FL, #3,970 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities D-, employment 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.
  • 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); Deerfield Beach High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 2,251 students, 69% FRL) — zoned schools average 69% FRL vs 51% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 595 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $5,492/mo this rent would consume 92% of the median local household income ($71k/yr) (locally 2907% 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

  • It's been on market 45 days — a 3% lower offer ($582k) is reasonable based on typical stale-listing flexibility.

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 $549,200 (8.5% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.92%
Cap rate
6.68%
Cash-on-cash
1.37%
DSCR
1.06
GRM
9.1

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
-15.5%
Equity multiple
0.45×
Total profit
$-91,723
Equity at exit
$89,462
10-year hold
IRR
-9.3%
Equity multiple
0.46×
Total profit
$-91,071
Equity at exit
$51,877

Cash invested: $168,000 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
595
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$5,492 high interval (Pro) →
Mortgage (P&I)
$3,146
Tax est. 1.5%
$750 /mo · $9,000/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,153
Net cashflow
$192

Break-even live

Break-even rent $5,249
Max offer price $600,000
Occupancy floor 92%

Sensitivity live

Price -10% $607 -5% $400 +0% $192 +5% $-15 +10% $-222
Rent -10% $-242 -5% $-25 +0% $192 +5% $409 +10% $626
Rate -1.0pp $494 -0.5pp $345 base $192 +0.5pp $37 +1.0pp $-121

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $5,492

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
$150,000
Closing costs
$18,000
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
378 NE 47th Pl #378 Pompano Beach, FL 3.0 2.5 1457 $3,000 $2.06 26d 1 0.28mi
4030 NE 2nd Ter Deerfield Beach, FL 3.0 2.0 1740 $3,650 $2.10 16d 1 0.39mi
4030 NE 2nd Ter Deerfield Beach, FL 3.0 2.0 1740 $3,650 $2.10 13d 1 0.39mi
220 NW 43rd Ct Deerfield Beach, FL 3.0 2.0 1458 $2,700 $1.85 16d 1 0.58mi
220 NW 43rd St Deerfield Beach, FL 3.0 2.0 1458 $2,800 $1.92 26d 1 0.59mi
3850 NE 12th Ter Pompano Beach, FL 3.0 2.0 1528 $3,500 $2.29 0d 1 0.86mi
3850 NE 12th Ter Pompano Beach, FL 3.0 2.0 1528 $4,200 $2.75 18d 1 0.86mi
1320 SW 11th Ave Unit A Deerfield Beach, FL 2.0 1.0 2266 $2,000 $0.88 26d 1 1.04mi
3120 NE 8th Ave Pompano Beach, FL 3.0 2.0 1538 $2,999 $1.95 26d 1 1.10mi
4771 NE 17th Ave Pompano Beach, FL 3.0 1.0 1400 $2,750 $1.96 9d 1 1.11mi
4053 Eastridge Dr Deerfield Beach, FL 3.0 2.5 1478 $3,300 $2.23 26d 1 1.13mi
223 SW 14th Pl Deerfield Beach, FL 3.0 2.0 1550 $2,950 $1.90 6d 1 1.15mi
4362 Veleiros Ave Pompano Beach, FL 3.0 2.5 1628 $3,700 $2.27 26d 1 1.17mi
3743 NE 16th Ter Pompano Beach, FL 3.0 2.0 1806 $3,400 $1.88 3d 1 1.18mi
1757 NE 49th Ct Pompano Beach, FL 3.0 2.0 1671 $2,150 $1.29 5d 1 1.18mi
3050 NE 9th Ter Pompano Beach, FL 3.0 2.0 1400 $2,850 $2.04 7d 1 1.19mi
2217 Discovery Cir W Deerfield Beach, FL 2.0 2.5 1429 $2,400 $1.68 16d 1 1.20mi
4329 Veleiros Ave Pompano Beach, FL 3.0 2.5 1479 $3,499 $2.37 26d 1 1.22mi
400 NE 30th St Unit 2 Pompano Beach, FL 2.0 2.0 2119 $2,400 $1.13 9d 1 1.22mi
1741 NE 39th St Pompano Beach, FL 3.0 2.0 2072 $3,500 $1.69 26d 1 1.23mi
110 NE 30th St Pompano Beach, FL 3.0 2.0 1418 $4,400 $3.10 26d 1 1.25mi
1067 Rio Ct Unit 1067 Lighthouse Point, FL 3.0 2.5 1622 $3,800 $2.34 26d 1 1.27mi
1832 NE 49th St Pompano Beach, FL 3.0 2.0 1400 $2,600 $1.86 26d 1 1.27mi
4317 Lago Dr Unit 4317 Lighthouse Point, FL 3.0 2.5 1830 $3,750 $2.05 26d 1 1.28mi
1040 Crystal Lake Dr #2 Deerfield Beach, FL 2.0 2.0 1550 $2,000 $1.29 16d 1 1.35mi
1221 NW 44th St Deerfield Beach, FL 3.0 2.0 1624 $3,100 $1.91 9d 1 1.36mi
2313 Vintage Dr Lighthouse Point, FL 2.0 2.5 1430 $3,000 $2.10 19d 1 1.40mi
2351 Vintage Dr Unit 2351 Lighthouse Point, FL 2.0 2.5 1430 $3,100 $2.17 18d 1 1.42mi
2351 Vintage Dr Unit 2351 Lighthouse Point, FL 2.0 2.5 1430 $3,100 $2.17 17d 1 1.42mi
5161 NW 11th Ln Deerfield Beach, FL 3.0 2.0 1486 $2,925 $1.97 26d 1 1.45mi
1398 SW 24th Ter Deerfield Beach, FL 3.0 2.0 1865 $5,000 $2.68 26d 1 1.49mi
1087 NW 33rd Mnr Pompano Beach, FL 3.0 2.5 1495 $2,675 $1.79 26d 1 1.49mi

Listing history 3 events

  1. 2026-04-25
    status Pending
  2. 2026-03-25
    price $600,000
  3. 2025-10-08
    listed $615,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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 · 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
$65,904
− Mortgage interest
−$33,609
− Property taxes
−$9,000
− Insurance
−$3,000
− Repairs & maintenance
−$5,272
− Management
−$5,272
− Depreciation
−$17,455
Taxable loss
−$7,705
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,849
After-tax cash flow
$4,156/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 — Deerfield Beach

Score
75/100
State rank
#250
US rank
#3970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield Beach, FL
County
Broward County · 1,963,430 people
City population
61,449
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

-2.4% since first listed
3 events — show timeline
  • 2026-04-25 Pending Beaches MLS
  • 2026-03-25 Price Changed $600,000 Beaches MLS
  • 2025-10-08 Listed $615,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…