CashFlowRE
Sign in Sign up
6701 N University Dr #217
C Composite 56.94
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 +21.6/30.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$149,900

6701 N University Dr #217 · Tamarac, FL 33321
2 bd · 2.0 ba · 1,112 sqft · Condo public records · 2 Days on market
Built 1979 $399/mo HOA · 20% of rent

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

Listing remarks

Welcome to this thoughtfully designed two-bedroom, two-bathroom condominium located in Concord Village Condominium in Tamarac, Florida. Spanning 1,040 square feet of finished living space across two stories, this residence offers efficient use of space and practical floor planning. The two full bathrooms provide convenience for residents and guests alike, while the two-bedroom layout accommodates various lifestyle needs. Situated within the established Concord Village Condominium XII community, this property presents an opportunity to own in a developed residential setting in Tamarac.

Key facts

  • $399 HOA
  • Garage
  • Built 1979

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Community association with monthly HOA fee of $399; HOA includes cable TV; Senior community; Association amenities: Other

Exterior

  • Parking: Detached parking (1 space)
  • Security: Security system
  • Utilities: Public water; Public sewer; Cable available; Sewer available
  • Home design: Condominium; Resale property; North-facing; 2 total stories
  • Construction: Built with CBS and other materials; Other roof
  • Exterior features: Not waterfront; Common area accessibility features

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Blinds on windows; Unfurnished
  • Laundry & utility: Washer hookup

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 $150k.

Deal economics

  • At list price, monthly cash flow is $227 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.1% vs local median 3.9% in Tamarac — 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 76/100 on livability (#239 in FL, #3,785 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute 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.
  • Zoned schools: Challenger Elementary School (math 37% / reading 53%, grade D-, #1,271 of 2,144 statewide, top 60%, 909 students, 62% FRL); J. P. Taravella High School (math 19% / reading 45%, grade F, #415 of 667 statewide, top 63%, 2,586 students, 54% FRL).
  • Market conditions: Rents soft (-1.9%/yr); 588 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($62k/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 $4k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 14y 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 $85k; list at $150k implies a 76% gain — meaningful room to come down on a strong offer.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.35%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.63×
Total profit
$-15,534
Equity at exit
$22,351
10-year hold
IRR
-7.7%
Equity multiple
0.60×
Total profit
$-16,921
Equity at exit
$12,961

Cash invested: $41,972 (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 33321

Home prices YoY
-30.4%
Rents YoY
-1.9%
Active inventory
588
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,031 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$129 /mo · $1,553/yr
Insurance
$62
HOA
$399
Vacancy / Maint / Mgmt
$426
Net cashflow
$227

Break-even live

Break-even rent $1,743
Max offer price $149,900
Occupancy floor 84%

Sensitivity live

Price -10% $312 -5% $270 +0% $227 +5% $185 +10% $142
Rent -10% $67 -5% $147 +0% $227 +5% $307 +10% $388
Rate -1.0pp $303 -0.5pp $265 base $227 +0.5pp $188 +1.0pp $149

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
$37,475
Closing costs
$4,497
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
6751 N University Dr #320 Tamarac, FL 2.0 2.0 1040 $2,000 $1.92 24d 1 0.07mi
7650 W McNab Rd #204 Tamarac, FL 2.0 2.0 865 $1,695 $1.96 15d 1 0.12mi
7650 W McNab Rd #204 Tamarac, FL 2.0 2.0 865 $1,695 $1.96 10d 1 0.12mi
7831 Colony Cir N #201 Tamarac, FL 2.0 2.0 949 $2,000 $2.11 14d 1 0.15mi
7820 Colony Cir S #109 Tamarac, FL 2.0 2.0 949 $1,725 $1.82 21d 1 0.21mi
8002 Lagos de Campo Blvd Unit 101B Tamarac, FL 2.0 2.0 1078 $2,200 $2.04 24d 1 0.25mi
7900 Colony Cir S #303 Tamarac, FL 1.0 1.5 750 $1,680 $2.24 24d 1 0.26mi
7910 Colony Cir N #308 Tamarac, FL 1.0 1.5 750 $1,600 $2.13 24d 1 0.27mi
6361 Landings Ter #6361 Tamarac, FL 3.0 2.5 1417 $2,650 $1.87 24d 1 0.27mi
7950 W McNab Rd #214 Tamarac, FL 2.0 2.0 1040 $1,950 $1.88 4d 1 0.28mi
7960 Colony Cir N #206 Tamarac, FL 2.0 2.0 949 $1,800 $1.90 24d 1 0.29mi
8040 Colony Cir N #207 Tamarac, FL 1.0 1.5 750 $1,475 $1.97 24d 1 0.29mi
8051 Colony Cir S #205 Tamarac, FL 2.0 2.0 949 $1,650 $1.74 14d 1 0.29mi
8000 Lagos De Campo Blvd Unit A-307 Tamarac, FL 2.0 2.0 1078 $2,250 $2.09 21d 1 0.30mi
8000 Lagos De Campo Blvd Unit A-303 Tamarac, FL 1.0 1.5 746 $1,775 $2.38 24d 1 0.30mi
6301 N University Dr Tamarac, FL 2.0 2.0 865 $1,925 $2.23 24d 1 0.31mi
7107 NW 66th St Tamarac, FL 3.0 2.0 1485 $3,080 $2.07 8d 1 0.31mi
7900 Fairview Dr #105 Tamarac, FL 2.0 2.0 949 $2,050 $2.16 5d 1 0.33mi
7900 Fairview Dr Tamarac, FL 2.0 2.0 949 $2,050 $2.16 3d 1 0.33mi
8000 S Colony Cir Apt S305 Tamarac, FL 2.0 2.0 949 $1,800 $1.90 5d 1 0.33mi
8000 Colony Cir S #309 Tamarac, FL 2.0 2.0 949 $1,950 $2.05 24d 1 0.33mi
8000 Colony Cir S Tamarac, FL 2.0 2.0 949 $1,875 $1.98 20d 2 0.33mi
8000 Colony Cir S #305 Tamarac, FL 2.0 2.0 949 $1,800 $1.90 8d 1 0.33mi
6301 Landings Ter Tamarac, FL 3.0 2.5 1417 $2,800 $1.98 24d 1 0.35mi
6301 Landings Ter Tamarac, FL 3.0 2.5 1417 $2,800 $1.98 17d 1 0.35mi
8050 W McNab Rd #206 Tamarac, FL 2.0 2.0 1040 $1,890 $1.82 8d 1 0.36mi
8050 W McNab Rd #206 Tamarac, FL 2.0 2.0 1040 $1,890 $1.82 15d 1 0.36mi
8001 Fairview Dr #106 Tamarac, FL 2.0 2.0 949 $1,900 $2.00 24d 1 0.36mi
8060 Colony Cir N #208 Tamarac, FL 1.0 1.5 750 $1,700 $2.27 15d 1 0.36mi
8060 Colony Cir N Tamarac, FL 1.0 1.5 750 $1,600 $2.13 18d 2 0.36mi
8051 S Colony Cir Apt S205 Tamarac, FL 2.0 2.0 949 $1,650 $1.74 4d 1 0.40mi
7309 NW 62nd St Tamarac, FL 2.0 2.0 1062 $2,950 $2.78 24d 1 0.43mi
8027 Lagos de Campo Blvd Unit A4 Tamarac, FL 3.0 2.5 1230 $3,000 $2.44 24d 1 0.44mi
8033 NW 71st Ct #8033 Tamarac, FL 3.0 3.0 1417 $3,100 $2.19 24d 1 0.46mi
6527 NW 70th Ave Unit 082 Tamarac, FL 2.0 1.0 865 $2,050 $2.37 24d 1 0.47mi
8205 NW 61st St Unit B202 Tamarac, FL 2.0 2.0 1100 $2,000 $1.82 24d 1 0.52mi
7105 NW 70th Ct Tamarac, FL 2.0 1.0 864 $2,000 $2.31 24d 1 0.54mi
5908 NW 81st Ave Tamarac, FL 2.0 1.0 1062 $2,100 $1.98 19d 1 0.56mi
8301 Sands Point Blvd Unit 306S Tamarac, FL 1.0 1.5 850 $1,650 $1.94 18d 1 0.58mi
8311 Sands Point Blvd Unit 106 Tamarac, FL 1.0 1.5 825 $1,750 $2.12 8d 1 0.60mi

HOA detail condo

Monthly dues
$399 · $4,788/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 3 events

  1. 2026-06-18
    days on market $149,900 Active 2 DOM
  2. 2026-06-17
    remarks 591-char remark
  3. 2026-06-17
    listed $149,900 Active 1 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
$1,553 · $129/mo
Projected year-2 tax
$1,553 · $129/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,366
− Mortgage interest
−$8,397
− Property taxes
−$1,553
− Insurance
−$750
− Repairs & maintenance
−$1,949
− Management
−$1,949
− HOA
−$4,788
− Depreciation
−$4,361
Taxable income
$620
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$149
After-tax cash flow
$2,577/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 — Tamarac

Score
76/100
State rank
#239
US rank
#3785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamarac, FL
County
Broward County · 1,963,430 people
City population
105,666
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
51,216
Household income
$62,066
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
1394.0

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 0.70)
Race & ethnicity
Hispanic / Latino 34% White 33% Black 27% Two or more races 20% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 5% Dominican 3%
Common ancestry
Romanian 3% Hispanic 3% Scotch-Irish 2%
Foreign-born
38% · Canada, Jamaica, Dominican Republic
Languages at home
63% English-only · Spanish 29% French/Haitian/Cajun 4% Other Indo-European 1%

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
▼ -158.63%
Current HPI
362.2989
Rent YoY
▼ -1.86%
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

+177.6% since first listed
11 events — show timeline
  • 2026-06-16 Listed $149,900 Beaches MLS
  • 2018-09-25 Sold (Public Records) $85,000 Public Records
  • 2016-07-29 Listing Removed MARMLS
  • 2016-07-18 Relisted MARMLS
  • 2016-07-05 Listing Removed MARMLS
  • 2016-05-05 Price Changed $85,000 MARMLS
  • 2016-03-30 Listed $87,000 MARMLS
  • 2013-01-28 Sold (Public Records) $41,000 Public Records
  • 2013-01-04 Listing Removed Beaches MLS
  • 2012-08-06 Listed $44,900 Beaches MLS
  • 1984-08-01 Sold (Public Records) $54,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,553 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…