CashFlowRE
Sign in Sign up
901 SW 6th Ct
D Composite 43.42
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 +13.2/30.0
  • ARV discount +10.9/15.0
  • Schools +4.2/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$309,999

901 SW 6th Ct · Florida City, FL 33034
4 bd · 2.0 ba · 1,711 sqft · Townhouse public records · 30 Days on market
Built 2006 Est $335k · 8% under

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

Listing remarks

Spacious townhouse located in the desirable Keys Winds community. Property offers a functional layout with spacious living areas, tile flooring, ample natural light, and great potential for customization or investment. Property needs TLC and is priced accordingly. Seller is highly motivated and ready to review all reasonable offers. Excellent opportunity for first-time buyers, investors, or anyone looking to add their personal touch. Conveniently located near major highways, schools, shopping centers, restaurants, and the Florida Keys. No HOA. Property is currently tenant occupied. Please do not disturb tenant under any circumstances. Showings by appointment only with proper notice. Propert

Key facts

  • Natural light
  • Tile flooring
  • No hoa

Tags

KEYS WINDS COMMUNITYTILE FLOORINGNATURAL LIGHTNO HOA

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions

Exterior

  • Parking: One parking space
  • Home design: 2 stories; Entry level 1; Entry located on level 1
  • Construction: Block construction; Resale property
  • Exterior features: Has property attached

Interior

  • Flooring: Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First floor entry; Other interior features
  • Laundry & utility: Washer hookup; Dryer 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 4-bed/2.0-bath townhouse listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-7 ($-80/yr) — negative.
  • To cash-flow at today's rent, offer at most $309k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $268k (13.4% below list).
  • Recommended offer: $268k (13.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.2% in Florida City — 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 65/100 on livability (#654 in FL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, amenities F, employment F.
  • Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Florida City Elementary School (math 23% / reading 34%, grade F, #1,943 of 2,144 statewide, top 91%, 608 students, 82% FRL); Homestead Middle School (math 23% / reading 25%, grade F, #532 of 571 statewide, top 94%, 666 students, 81% FRL); Homestead Senior High School (math 24% / reading 23%, grade F, #533 of 667 statewide, top 80%, 2,020 students, 74% FRL).
  • Zoned-school proficiency averages 25% at this address vs 50% district-wide (-24 pts) — the specific schools serving this property underperform the Miami-Dade average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.9%/yr); 617 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); 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $2,684/mo this rent would consume 68% of the median local household income ($47k/yr) (locally 1516% 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 $9k of value loss. Plan a longer hold.
  • Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $150k; list at $310k implies a 107% 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→32/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $268,437 (13.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  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 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
0.87%
Cap rate
6.27%
Cash-on-cash
-0.09%
DSCR
1.00
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$335,356
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
870 SW 6th Ct 0.03mi 4/2.5 1,527 (-11%) 4mo $295,000 $193 76
626 SW 11th St 0.11mi 4/2.5 1,711 (0%) 23mo $335,000 $196 74
646 SW 11th St 0.11mi 3/2.5 (-1) 1,799 (+5%) 21mo $335,000 $186 61
890 SW 11th Ter 0.35mi 3/2.5 (-1) 1,476 (-14%) 6mo $394,490 $267 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.8%
Equity multiple
0.33×
Total profit
$-58,491
Equity at exit
$46,222
10-year hold
IRR
-20.9%
Equity multiple
0.06×
Total profit
$-81,752
Equity at exit
$26,803

Cash invested: $86,800 (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 33034

Home prices YoY
-5.9%
Rents YoY
-2.9%
Active inventory
617
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,684 high interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$372 /mo · $4,469/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$564
Net cashflow
$-7

Break-even live

Break-even rent $2,693
Max offer price $308,828
Occupancy floor 95%

Sensitivity live

Price -10% $169 -5% $81 +0% $-7 +5% $-94 +10% $-182
Rent -10% $-219 -5% $-113 +0% $-7 +5% $99 +10% $205
Rate -1.0pp $149 -0.5pp $72 base $-7 +0.5pp $-87 +1.0pp $-169

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
$77,500
Closing costs
$9,300
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
825 SW 6th Pl Homestead, FL 3.0 2.5 1527 $2,000 $1.31 26d 1 0.04mi
875 SW 6th Pl Unit TH Homestead, FL 3.0 2.5 1527 $2,250 $1.47 26d 1 0.04mi
785 SW 6th Pl Unit 1 Homestead, FL 3.0 2.5 1600 $2,200 $1.38 18d 1 0.05mi
840 SW 6th Pl Homestead, FL 4.0 2.5 1711 $2,300 $1.34 26d 1 0.07mi
681 SW 7th St #681 Florida City, FL 3.0 2.5 1600 $2,300 $1.44 23d 1 0.11mi
687 SW 10th St Homestead, FL 4.0 2.5 1799 $2,200 $1.22 23d 1 0.13mi
768 SW 9th St Homestead, FL 3.0 2.0 1099 $2,250 $2.05 26d 1 0.16mi
617 SW 11th St Homestead, FL 3.0 2.5 1466 $2,890 $1.97 26d 1 0.17mi
617 SW 11th St Homestead, FL 3.0 2.5 1466 $3,000 $2.05 4d 1 0.17mi
721 SW 11th St Homestead, FL 3.0 2.5 1466 $2,400 $1.64 12d 1 0.20mi
721 SW 11th St Homestead, FL 3.0 2.5 1466 $2,400 $1.64 15d 1 0.20mi
1156 SW 6th Ct Unit 1156 Florida City, FL 3.0 2.5 1466 $2,450 $1.67 26d 1 0.21mi
1116 SW 7th Ct Homestead, FL 3.0 2.5 1466 $2,600 $1.77 26d 1 0.23mi
1116 SW 7th Ct Homestead, FL 3.0 2.5 1466 $2,400 $1.64 3d 1 0.23mi
1161 SW 7th Ct Homestead, FL 4.0 2.5 1530 $3,450 $2.25 26d 1 0.25mi
902 SW 8th Pl Homestead, FL 3.0 2.5 1469 $2,900 $1.97 26d 1 0.25mi
937 SW 8th Pl Homestead, FL 3.0 2.0 1065 $2,100 $1.97 26d 1 0.25mi
848 SW 10th St Homestead, FL 3.0 2.0 1053 $2,200 $2.09 0d 1 0.25mi
848 SW 10th St Homestead, FL 3.0 2.0 1053 $2,200 $2.09 4d 1 0.25mi
1181 SW 7th Ct Unit 1181 Florida City, FL 3.0 2.5 1466 $2,750 $1.88 26d 1 0.26mi
1170 SW 7th Ct #1170 Florida City, FL 3.0 2.5 1466 $2,500 $1.71 26d 1 0.27mi
822 SW 11th Ter Homestead, FL 3.0 2.5 1426 $3,000 $2.10 23d 1 0.29mi
841 SW 6th St Florida City, FL 4.0 2.5 2160 $3,299 $1.53 23d 1 0.30mi
834 SW 11th Ter Unit 834 Florida City, FL 3.0 2.5 1381 $2,600 $1.88 26d 1 0.30mi
639 SW 3rd Ter Homestead, FL 3.0 2.0 1175 $2,850 $2.43 23d 1 0.34mi
17891 SW 356th St Homestead, FL 3.0 2.5 1414 $2,300 $1.63 5d 1 0.36mi
17905 SW 356th St Homestead, FL 4.0 2.5 1600 $2,750 $1.72 19d 1 0.36mi
17859 SW 356th St Homestead, FL 3.0 2.5 1300 $2,500 $1.92 0d 1 0.36mi
17887 SW 356th St Unit 17887 Homestead, FL 3.0 3.0 1400 $2,350 $1.68 26d 1 0.36mi
582 SW 2nd Pl Homestead, FL 3.0 2.0 1276 $2,500 $1.96 26d 1 0.37mi
17920 SW 358th St Unit 17920 Homestead, FL 3.0 2.5 1504 $2,350 $1.56 5d 1 0.39mi
17920 SW 358th St Unit 17920 Homestead, FL 3.0 2.5 1504 $2,350 $1.56 21d 1 0.39mi
17904 SW 358th St Homestead, FL 3.0 2.5 1450 $1,285 $0.89 6d 1 0.40mi
17958 SW 357th St Homestead, FL 3.0 3.0 1330 $2,650 $1.99 9d 1 0.41mi
17958 SW 357th St Homestead, FL 3.0 3.0 1330 $2,650 $1.99 12d 1 0.41mi
17966 SW 357th St Homestead, FL 3.0 3.0 1330 $2,650 $1.99 9d 1 0.41mi
17938 SW 357th St Homestead, FL 3.0 2.5 1545 $2,500 $1.62 15d 1 0.41mi
17938 SW 357th St Homestead, FL 3.0 2.5 1545 $2,500 $1.62 9d 1 0.41mi
17966 SW 357th St Homestead, FL 3.0 3.0 1330 $2,650 $1.99 12d 1 0.41mi
17950 SW 357th St Homestead, FL 3.0 2.5 1414 $2,500 $1.77 0d 1 0.41mi

Listing history 22 events

  1. 2026-06-21
    days on market $309,999 Active 30 DOM
  2. 2026-06-18
    days on market $309,999 Active 27 DOM
  3. 2026-06-17
    days on market $309,999 Active 26 DOM
  4. 2026-06-16
    days on market $309,999 Active 25 DOM
  5. 2026-06-15
    days on market $309,999 Active 24 DOM
  6. 2026-06-13
    days on market $309,999 Active 22 DOM
  7. 2026-06-09
    days on market $309,999 Active 18 DOM
  8. 2026-06-08
    days on market $309,999 Active 17 DOM
  9. 2026-06-07
    days on market $309,999 Active 16 DOM
  10. 2026-06-04
    days on market $309,999 Active 13 DOM
  11. 2026-06-03
    days on market $309,999 Active 12 DOM
  12. 2026-06-02
    days on market $309,999 Active 11 DOM
  13. 2026-06-02
    price $309,999 Active 10 DOM
  14. 2026-06-01
    days on market $319,999 Active 10 DOM
  15. 2026-05-31
    days on market $319,999 Active 9 DOM
  16. 2026-05-22
    listed $319,999 Active
  17. 2018-10-11
    soldstatus $150,000
  18. 2016-12-02
    soldstatus $135,000
  19. 2013-01-21
    soldstatus $49,361
  20. 2013-01-18
    soldstatus $49,400
  21. 2012-11-01
    listed $45,900
  22. 2005-05-13
    soldstatus $10,500,000

ⓘ 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
$4,469 · $372/mo
Projected year-2 tax
$4,469 · $372/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 X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 32 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 · 1 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
$32,212
− Mortgage interest
−$17,365
− Property taxes
−$4,469
− Insurance
−$1,550
− Repairs & maintenance
−$2,577
− Management
−$2,577
− Depreciation
−$9,018
Taxable loss
−$5,344
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,283
After-tax cash flow
$1,203/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
Miami-Dade
NCES district ID
1200390
Math proficiency
45% ▼ -16.00%
Reading proficiency
54% ▼ -5.00%
Median HH income
$43,928
Composite
41.76/100
National rank
#3397
State rank
#40 of 73 in FL

Livability — Florida City

Score
65/100
State rank
#654
US rank
#13036

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florida City, FL
County
Miami-Dade County · 2,697,751 people
City population
23,823
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
23,823
Household income
$47,170
Rent vs Own
64.1% rent · 35.9% own
Severe rent burden
1516.0

Population outlook (Miami-Dade County) Hauer SSP2

Today (2025)
3,126,439 people
By 2030
3,325,765 · +6.4%
By 2040
3,697,561 · +18.3%
By 2050
4,012,134 · +28.3%
By 2075
4,605,612 · +47.3%
By 2100
4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (62%)
Race & ethnicity
Hispanic / Latino 62% Black 28% Two or more races 24% White 8%
Hispanic origin (detail)
Mexican 20% Puerto Rican 5% Cuban 13% Dominican 2%
Common ancestry
Hispanic 4%
Foreign-born
34% · Canada, Dominican Republic, Guatemala
Languages at home
38% English-only · Spanish 56% French/Haitian/Cajun 5%

Political lean MEDSL · Miami-Dade

2024 margin
R (+11.4) · D 43.9% · R 55.4%
2008→2024 swing
-27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
All cycles
2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.64%
Current HPI
521.6856
Rent YoY
▼ -2.85%
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

-97.0% since first listed
7 events — show timeline
  • 2026-05-22 Listed $319,999 MARMLS
  • 2018-10-11 Sold (Public Records) $150,000 Public Records
  • 2016-12-02 Sold (Public Records) $135,000 Public Records
  • 2013-01-21 Sold (MLS) $49,361 MARMLS
  • 2013-01-18 Sold (Public Records) $49,400 Public Records
  • 2012-11-01 Listed $45,900 MARMLS
  • 2005-05-13 Sold (Public Records) $10,500,000 Public Records

Property tax history

+9.0%/yr

Latest (2025): $4,469 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…