CashFlowRE
Sign in Sign up
9070 Lime Bay Blvd #115
B- Composite 69.87
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 +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$70,000

9070 Lime Bay Blvd #115 · Tamarac, FL 33321
2 bd · 2.0 ba · 950 sqft · Condo public records · 358 Days on market
Built 1974 $710/mo HOA · 35% of rent

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

Listing remarks

Welcome to this spacious first-floor corner unit located in the desirable 55+ community of Lime Bay in the City of Tamarac. This 2-bedroom, 2-bath condo offers plenty of living space and the added benefit of privacy thanks to its corner location. Enjoy a refreshing view of the outdoors right from your home. While the unit may need a little TLC to reach its full potential, it presents a fantastic opportunity for customization and added value. The community offers a variety of amenities, including a pool, Jacuzzi, playroom, and more—perfect for active and social living. Don’t miss out on this opportunity—send your best offer today. This one won’t last!

Key facts

  • View of the outdoors
  • Pool
  • Playroom

Tags

FIRST-FLOOR CORNER UNITVIEW OF THE OUTDOORSVARIETY OF AMENITIESPOOLJACUZZIPLAYROOM

Property features AI

Finance

  • Other: No pet restrictions
  • HOA & community: Monthly association fee of $710; Association covers common areas, cable TV, insurance, laundry, grounds maintenance, and trash; Community amenities: clubhouse, fitness center, laundry, pool, storage, elevator(s); Senior community

Exterior

  • Parking: One assigned parking space
  • Security: Secured elevator
  • Utilities: Has cooling; Has heating
  • Home design: Attached property; 3-story building; Entry on level 1
  • Construction: Block construction; Effective year built
  • Exterior features: Balcony; Screened balcony; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level
  • Laundry & utility: Common area laundry; Electric water heater

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 $70k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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.
  • 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 18d 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 40% 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 $484 of loan paydown is wiped out by about $2k 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 358 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $30k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $29k; list at $70k implies a 139% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.4% of price; HOA is 35% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 358 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
2.93%
Cap rate
10.75%
Cash-on-cash
15.94%
DSCR
1.71
GRM
2.8

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
-0.3%
Equity multiple
0.99×
Total profit
$-209
Equity at exit
$10,437
10-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$241
Equity at exit
$6,052

Cash invested: $19,600 (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
2.8×

Monthly cashflow live

Estimated rent
$2,052 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$254 /mo · $3,052/yr
Insurance
$29
HOA
$710
Vacancy / Maint / Mgmt
$431
Net cashflow
$260

Break-even live

Break-even rent $1,722
Max offer price $70,000
Occupancy floor 82%

Sensitivity live

Price -10% $300 -5% $280 +0% $260 +5% $240 +10% $221
Rent -10% $98 -5% $179 +0% $260 +5% $341 +10% $422
Rate -1.0pp $296 -0.5pp $278 base $260 +0.5pp $242 +1.0pp $224

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
$17,500
Closing costs
$2,100
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
9091 Lime Bay Blvd #212 Tamarac, FL 1.0 1.0 700 $1,500 $2.14 11d 1 0.09mi
8601 W McNab Rd Tamarac, FL 3.0 1.0–2.0 993 $2,586 $2.60 4d 11 0.32mi
9315 Wedgewood Dr Unit B19 Tamarac, FL 2.0 2.0 1060 $2,495 $2.35 25d 1 0.33mi
9301 Lime Bay Blvd Tamarac, FL 1.0–2.0 1.5–2.0 850 $1,800 $2.12 25d 2 0.33mi
9330 Lime Bay Blvd #301 Tamarac, FL 2.0 2.0 950 $1,650 $1.74 25d 1 0.37mi
9311 Wedgewood Dr Unit A19 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 25d 1 0.38mi
9360 Lime Bay Blvd #314 Tamarac, FL 1.0 1.5 750 $1,640 $2.19 15d 1 0.38mi
9234 Wedgewood Ln Unit D7 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 25d 1 0.40mi
9401 Lime Bay Blvd #305 Tamarac, FL 2.0 2.0 950 $1,850 $1.95 25d 1 0.42mi
8310 Sands Point Blvd Unit L305 Tamarac, FL 1.0 1.5 825 $1,600 $1.94 8d 1 0.43mi
7435 Woodmont Ter #202 Tamarac, FL 2.0 2.0 926 $1,850 $2.00 17d 1 0.46mi
7410 Woodmont Ter #204 Tamarac, FL 2.0 2.0 926 $1,880 $2.03 15d 1 0.48mi
9499 W McNab Rd #208 Tamarac, FL 2.0 2.0 820 $2,050 $2.50 22d 1 0.50mi
8311 Sands Point Blvd Unit 106 Tamarac, FL 1.0 1.5 825 $1,750 $2.12 8d 1 0.54mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $3,870 $4.18 25d 1 0.55mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $2,881 $3.11 19d 1 0.55mi
8650 NW 61st St Tamarac, FL 1.0–2.0 1.0 866 $2,524 $2.91 2d 17 0.55mi
8301 Sands Point Blvd Unit 306S Tamarac, FL 1.0 1.5 850 $1,650 $1.94 18d 1 0.57mi
9608 W McNab Rd #103 Tamarac, FL 2.0 2.0 820 $1,750 $2.13 22d 1 0.60mi
8405 NW 61st St Unit D305 Tamarac, FL 2.0 2.0 1040 $1,770 $1.70 8d 1 0.67mi
9065 Preston Pl Unit 16202 Tamarac, FL 2.0 2.0 1036 $2,650 $2.56 25d 1 0.67mi
9070 Preston Pl #9070 Tamarac, FL 2.0 2.0 1036 $2,500 $2.41 22d 1 0.69mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 3d 1 0.72mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 15d 1 0.72mi
5819 Hampton Hills Blvd Tamarac, FL 2.0 2.0 1077 $2,450 $2.27 20d 1 0.73mi
7640 Westwood Dr Tamarac, FL 2.0–3.0 2.0 1169 $1,850 $1.58 17d 2 0.73mi
9064 Plymouth Pl #9064 Tamarac, FL 2.0 2.0 1036 $2,550 $2.46 21d 1 0.74mi
8060 Colony Cir N Tamarac, FL 1.0 1.5 750 $1,600 $2.13 18d 2 0.76mi
8060 Colony Cir N #208 Tamarac, FL 1.0 1.5 750 $1,700 $2.27 16d 1 0.77mi
8051 S Colony Cir Apt S205 Tamarac, FL 2.0 2.0 949 $1,650 $1.74 4d 1 0.78mi
8050 W McNab Rd #206 Tamarac, FL 2.0 2.0 1040 $1,890 $1.82 15d 1 0.78mi
8050 W McNab Rd #206 Tamarac, FL 2.0 2.0 1040 $1,890 $1.82 8d 1 0.78mi
9920 NW 68th Pl Tamarac, FL 2.0 2.0 890 $1,975 $2.22 25d 2 0.79mi
7670 Westwood Dr #703 Tamarac, FL 2.0 2.0 984 $1,850 $1.88 25d 1 0.80mi
7610 Westwood Dr Tamarac, FL 2.0–3.0 2.0 1017 $1,980 $1.95 17d 1 0.81mi
8000 Lagos De Campo Blvd Unit A-303 Tamarac, FL 1.0 1.5 746 $1,775 $2.38 25d 1 0.82mi
8000 Lagos De Campo Blvd Unit A-307 Tamarac, FL 2.0 2.0 1078 $2,250 $2.09 21d 1 0.82mi
8205 NW 61st St Unit B202 Tamarac, FL 2.0 2.0 1100 $2,000 $1.82 25d 1 0.85mi
8800 NW 78th Ct Tamarac, FL 1.0–2.0 1.0–2.0 910 $2,337 $2.57 2d 15 0.86mi
8000 Colony Cir S #305 Tamarac, FL 2.0 2.0 949 $1,800 $1.90 8d 1 0.86mi

HOA detail condo

Monthly dues
$710 · $8,520/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $70,000 Active 358 DOM
  2. 2026-06-17
    days on market $70,000 Active 357 DOM
  3. 2026-06-16
    days on market $70,000 Active 356 DOM
  4. 2026-06-15
    days on market $70,000 Active 355 DOM
  5. 2026-06-13
    days on market $70,000 Active 353 DOM
  6. 2026-06-09
    days on market $70,000 Active 349 DOM
  7. 2026-06-07
    days on market $70,000 Active 347 DOM
  8. 2026-06-04
    days on market $70,000 Active 344 DOM
  9. 2026-06-03
    days on market $70,000 Active 343 DOM
  10. 2026-06-02
    days on market $70,000 Active 342 DOM
  11. 2026-06-01
    days on market $70,000 Active 341 DOM
  12. 2026-05-31
    days on market $70,000 Active 340 DOM
  13. 2026-05-01
    price $70,000
  14. 2026-04-02
    price $75,000
  15. 2026-02-23
    price $80,000
  16. 2025-12-23
    price $90,000
  17. 2025-09-15
    price $96,000
  18. 2025-06-25
    listed $100,000 Active
  19. 2025-06-20
    historical
  20. 2025-03-05
    price $100,000
  21. 2024-12-30
    status Active
  22. 2024-12-27
    historical
  23. 2024-07-24
    price $120,000
  24. 2024-06-10
    price $137,500
  25. 2023-12-20
    listed $145,000 Active
  26. 1977-05-01
    soldstatus $29,300

ⓘ 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
$3,052 · $254/mo
Projected year-2 tax
$3,052 · $254/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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,621
− Mortgage interest
−$3,921
− Property taxes
−$3,052
− Insurance
−$350
− Repairs & maintenance
−$1,970
− Management
−$1,970
− HOA
−$8,520
− Depreciation
−$2,036
Taxable income
$2,802
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$672
After-tax cash flow
$2,451/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

+138.9% since first listed
14 events — show timeline
  • 2026-05-01 Price Changed $70,000 MARMLS
  • 2026-04-02 Price Changed $75,000 MARMLS
  • 2026-02-23 Price Changed $80,000 MARMLS
  • 2025-12-23 Price Changed $90,000 MARMLS
  • 2025-09-15 Price Changed $96,000 MARMLS
  • 2025-06-25 Listed $100,000 MARMLS
  • 2025-06-20 Listing Removed MARMLS
  • 2025-03-05 Price Changed $100,000 MARMLS
  • 2024-12-30 Relisted MARMLS
  • 2024-12-27 Listing Removed MARMLS
  • 2024-07-24 Price Changed $120,000 MARMLS
  • 2024-06-10 Price Changed $137,500 MARMLS
  • 2023-12-20 Listed $145,000 MARMLS
  • 1977-05-01 Sold (Public Records) $29,300 Public Records

Property tax history

+18.2%/yr

Latest (2025): $3,052 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…