CashFlowRE
Sign in Sign up
2240 Dr Martin Luther King Jr Blvd
B Composite 73.64
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$106,660

2240 Dr Martin Luther King Jr Blvd · Pompano Beach, FL 33069
3 bd · 2.0 ba · 1,258 sqft · SingleFamily public records · 8 Days on market
Built 1988 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming single-family home with new roof, included in a rare 3-parcel package offered in Pompano Beach for a total price of $2.4M. Property is being sold together with a church and adjacent vacant land, totaling 30,293 SF. WILL NOT BE SOLD SEPERATELY! Located on a high-visibility corridor zoned B-3, offering exceptional flexibility for redevelopment, live-work use, or investment. Home interior requires updates—ideal opportunity to renovate, expand, or incorporate into a broader commercial or mixed-use vision. Close to major highways, schools, and growing development zones. Property will not be sold separately. Showings by appointment with notice and NDA.

Key facts

  • Zoned b-3
  • New roof
  • 0.26 acre lot

Tags

NEW ROOFZONED B-3CLOSE TO MAJOR HIGHWAYSGROWING DEVELOPMENT ZONES

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/2.0-bath single-family listed at $107k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $107k).
  • Cap rate 25.2% 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 soft (-0.3%/yr); 438 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); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $2,962/mo this rent would consume 60% of the median local household income ($60k/yr) (locally 1670% 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 $737 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $30k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $12k; list at $107k implies a 789% 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 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,660

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
2.78%
Cap rate
25.18%
Cash-on-cash
67.45%
DSCR
4.00
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$387,464
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1901 NW 4th St 0.62mi 3/2.0 1,395 (+11%) 11mo $430,000 $308 44

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
63.5%
Equity multiple
3.71×
Total profit
$80,942
Equity at exit
$15,903
10-year hold
IRR
67.0%
Equity multiple
6.85×
Total profit
$174,591
Equity at exit
$9,222

Cash invested: $29,865 (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 33069

Home prices YoY
-1.1%
Rents YoY
-0.3%
Active inventory
438
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$2,962 high interval (Pro) →
Mortgage (P&I)
$559
Tax from tax record
$58 /mo · $691/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$622
Net cashflow
$1,679

Break-even live

Break-even rent $837
Max offer price $106,660
Occupancy floor 38%

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
$26,665
Closing costs
$3,200
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
2350 NW 12th Ct Pompano Beach, FL 4.0 3.0 1319 $4,114 $3.12 11d 1 0.11mi
990 Powerline Rd Pompano Beach, FL 1.0–2.0 1.0–2.0 833 $2,388 $2.87 2d 14 0.15mi
1880 NW 8th St Pompano Beach, FL 3.0 2.0 1539 $3,400 $2.21 21d 1 0.37mi
1880 NW 8th St Unit 1880 Pompano Beach, FL 3.0 2.0 1539 $3,400 $2.21 5d 1 0.37mi
2321 NW 6th St Pompano Beach, FL 3.0 2.0 1404 $3,300 $2.35 24d 1 0.41mi
1305 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 24d 1 0.43mi
1313 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $3,200 $2.37 24d 1 0.43mi
2691 NW 8th St Pompano Beach, FL 4.0 2.0 1200 $2,950 $2.46 5d 1 0.46mi
2143 NW 4th St Unit 2 Pompano Beach, FL 3.0 2.5 1415 $3,200 $2.26 24d 1 0.55mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 8d 1 0.60mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 24d 1 0.60mi
480 NW 27th Ave Pompano Beach, FL 2.0 2.5 1260 $2,800 $2.22 24d 1 0.62mi
2900 NW 8th St Pompano Beach, FL 3.0 2.0 1144 $2,600 $2.27 24d 1 0.64mi
635 NW 30th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 3d 1 0.76mi
2720 NW 2nd St Pompano Beach, FL 3.0 2.0 1210 $2,700 $2.23 24d 1 0.82mi
650 NW 30th Ave Pompano Beach, FL 3.0 2.5 1428 $3,087 $2.16 2d 7 0.83mi
355 NW 30th Ave Unit 0601 Pompano Beach, FL 3.0 2.5 1348 $3,275 $2.43 24d 1 0.89mi
355 NW 30th Ter Pompano Beach, FL 3.0 3.0 1355 $3,275 $2.42 11d 1 0.89mi
305 NW 30th Ave Unit 305 Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 24d 1 0.90mi
374 NW 31st Ave Pompano Beach, FL 3.0 1.0 1066 $2,600 $2.44 24d 1 0.98mi
1605 Abaco Dr Coconut Creek, FL 2.0 2.0 1362 $2,200 $1.61 24d 2 1.03mi
2829 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1020 $1,950 $1.91 21d 1 1.07mi
1601 Abaco Dr Unit F2 Coconut Creek, FL 2.0 2.0 1275 $2,099 $1.65 12d 1 1.09mi
1501 Cayman Way Unit C4 Coconut Creek, FL 2.0 2.0 1225 $1,850 $1.51 24d 1 1.11mi
4301 Martinique Cir Unit K1 Coconut Creek, FL 2.0 2.0 1156 $2,000 $1.73 24d 1 1.14mi
1904 Bermuda Cir Unit G3 Coconut Creek, FL 2.0 2.0 1000 $1,600 $1.60 24d 1 1.14mi
1212 Bahama Bnd Coconut Creek, FL 2.0 2.0 938 $2,000 $2.13 24d 1 1.16mi
2801 N Course Dr Pompano Beach, FL 1.0–2.0 1.0–2.0 991 $2,325 $2.35 24d 12 1.17mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,100 $1.88 21d 1 1.19mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,050 $1.83 4d 1 1.19mi
1203 Bahama Bnd Coconut Creek, FL 2.0–3.0 2.0 1005 $2,000 $1.99 17d 2 1.21mi
4401 Martinique Ct Unit B2 Coconut Creek, FL 2.0 2.0 1156 $2,750 $2.38 24d 1 1.21mi
455 NW 33rd Ln Pompano Beach, FL 3.0 3.0 1800 $3,700 $2.06 24d 1 1.22mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $3,362 $3.12 24d 35 1.23mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $3,503 $3.25 2d 20 1.23mi
920 NW 8th Ave Unit 3 Pompano Beach, FL 2.0 1.5 1150 $1,900 $1.65 11d 1 1.25mi
2900 N Course Dr #107 Pompano Beach, FL 2.0 2.0 1216 $2,150 $1.77 15d 1 1.25mi
2900 N Course Dr #208 Pompano Beach, FL 3.0 2.5 1620 $2,695 $1.66 19d 1 1.25mi
939 NW 3rd St Unit 939 Pompano Beach, FL 3.0 2.5 1597 $3,300 $2.07 24d 1 1.25mi
3392 NW 5th St Pompano Beach, FL 3.0 2.5 1446 $3,550 $2.46 3d 1 1.26mi

Listing history 4 events

  1. 2025-05-10
    status Pending
  2. 2025-05-02
    price $106,660
  3. 2025-05-01
    listed $1 Active
  4. 1983-09-01
    soldstatus $12,000

ⓘ 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
$691 · $58/mo
Projected year-2 tax
$885 · $74/mo
Expected delta
+$194/yr (+$16/mo · 28.1%)

ⓘ 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 9/10 Extreme 6 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$35,543
− Mortgage interest
−$5,975
− Property taxes
−$691
− Insurance
−$533
− Repairs & maintenance
−$2,843
− Management
−$2,843
− Depreciation
−$3,103
Taxable income
$19,554
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,693
After-tax cash flow
$15,450/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)
29,145
Household income
$59,683
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1670.0

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 0.72)
Race & ethnicity
Black 33% White 32% Hispanic / Latino 26% Two or more races 21% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Cuban 3% Dominican 2%
Common ancestry
Hispanic 9% Estonian 2% Romanian 2%
Foreign-born
33% · Canada, Jamaica
Languages at home
61% English-only · Spanish 23% French/Haitian/Cajun 9% Other Indo-European 5%

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
▼ -3.16%
Current HPI
297.1774
Rent YoY
▼ -0.29%
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

+788.8% since first listed
4 events — show timeline
  • 2025-05-10 Pending MARMLS
  • 2025-05-02 Price Changed $106,660 MARMLS
  • 2025-05-01 Listed $1 MARMLS
  • 1983-09-01 Sold (Public Records) $12,000 Public Records

Property tax history

-0.0%/yr

Latest (2025): $691 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…