CashFlowRE
Sign in Sign up
8250 NW 52nd St 🔨 Auction
F Composite 26.06
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +4.7/30.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.6/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$5,000

8250 NW 52nd St · Lauderhill, FL 33351
3 bd · 2.0 ba · 1,845 sqft · SingleFamily public records · 6 Days on market
Built 1979 7,405 sqft lot

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

Listing remarks

Foreclosure Auction Ends June 24, 2026 at 10:00 AM EST. Explore this charming 3-bedroom, 2-bath residence set in a peaceful and well-located Lauderhill community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa Home App.

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 1979

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Other water source; Other sewer
  • Home design: Single-family residence; One story; Residential property; Zoned RS-4
  • Construction: Construction materials: see remarks
  • Exterior features: Front porch; Other roof

Interior

  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: One total room (studio/open layout); Other flooring

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $560,880 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $5k).
  • Cap rate 3.3% vs local median 4.3% in Lauderhill — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#139 in FL, #2,059 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; 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 flat; 191 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $3,139/mo this rent would consume 49% of the median local household income ($77k/yr) (locally 1753% 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 $17k 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 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 168.3% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

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. Built in 1979 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.56%
Cap rate
3.31%
Cash-on-cash
-10.67%
DSCR
0.53
GRM
14.9

CMA / ARV

ARV (on-the-fly)
$560,880
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8500 NW 52nd Ct 0.17mi 3/2.0 1,876 (+2%) 7mo $570,000 $304 83
8200 NW 52nd Ct 0.09mi 3/2.0 1,828 (-1%) 22mo $555,000 $304 76
8230 NW 52nd Ct 0.05mi 3/2.0 1,744 (-6%) 20mo $480,000 $275 71
5101 NW 87th Ave 0.34mi 3/2.0 1,843 (-0%) 16mo $568,500 $308 71
9201 NW 54th St 0.71mi 4/2.5 (+1) 1,815 (-2%) 17mo $550,000 $303 43

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 · 0.9% rent growth · sell at horizon

5-year hold
IRR
-37.9%
Equity multiple
-0.19×
Total profit
$-186,248
Equity at exit
$83,629
10-year hold
IRR
-71.9%
Equity multiple
-0.92×
Total profit
$-302,039
Equity at exit
$48,495

Cash invested: $157,046 (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 33351

Rents YoY
0.9%
Active inventory
191
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$3,139 high interval (Pro) →
Mortgage (P&I)
$2,941
Tax est. 1.5%
$701 /mo · $8,413/yr
Insurance
$234
HOA
$0
Vacancy / Maint / Mgmt
$659
Net cashflow
$-1,396

Break-even live

Break-even rent $4,906
Max offer price $358,878
Occupancy floor

Sensitivity live

Price -10% $-1,008 -5% $-1,202 +0% $-1,396 +5% $-1,590 +10% $-1,784
Rent -10% $-1,644 -5% $-1,520 +0% $-1,396 +5% $-1,272 +10% $-1,148
Rate -1.0pp $-1,114 -0.5pp $-1,253 base $-1,396 +0.5pp $-1,541 +1.0pp $-1,689

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
$140,220
Closing costs
$16,826
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
8521 NW 53rd St Lauderhill, FL 3.0 2.0 1682 $3,700 $2.20 9d 1 0.19mi
8521 NW 53rd St Lauderhill, FL 3.0 2.0 1682 $3,700 $2.20 25d 1 0.19mi
8521 NW 53rd St Lauderhill, FL 3.0 2.0 1682 $3,700 $2.20 3d 1 0.19mi
8060 NW 51st Ct Unit 8060 Lauderhill, FL 3.0 2.0 2004 $3,700 $1.85 25d 1 0.27mi
4931 NW 86th Ave Lauderhill, FL 4.0 2.0 2118 $3,690 $1.74 25d 1 0.33mi
5155 NW 87th Ter Lauderhill, FL 3.0 2.5 1548 $1,300 $0.84 25d 1 0.36mi
8211 NW 45th Ct Lauderhill, FL 3.0 2.0 1511 $3,450 $2.28 25d 1 0.54mi
8858 NW 48th St #8858 Sunrise, FL 3.0 2.5 1512 $2,750 $1.82 25d 1 0.56mi
4728 NW 90th Ave Sunrise, FL 3.0 2.5 1512 $2,500 $1.65 22d 1 0.58mi
5541 NW 90th Ter #5541 Sunrise, FL 3.0 2.5 1396 $3,000 $2.15 4d 1 0.60mi
5541 NW 90th Ter Sunrise, FL 3.0 3.0 1396 $3,000 $2.15 0d 1 0.60mi
8502 NW 59th St Tamarac, FL 2.0 2.0 1305 $2,900 $2.22 15d 1 0.68mi
5747 Isles Cir #5747 Tamarac, FL 2.0 2.5 1428 $2,500 $1.75 25d 1 0.72mi
9283 NW 54th St Sunrise, FL 3.0 2.5 1815 $3,500 $1.93 4d 1 0.74mi
9283 NW 54th St Sunrise, FL 3.0 2.5 1815 $3,600 $1.98 13d 1 0.74mi
9056 Plymouth Pl Tamarac, FL 3.0 2.5 1777 $2,800 $1.58 9d 1 0.75mi
8968 Lancaster St Tamarac, FL 3.0 2.5 1555 $3,100 $1.99 4d 1 0.76mi
9312 NW 54th St Unit 9312 Sunrise, FL 3.0 2.0 1237 $2,800 $2.26 25d 1 0.77mi
9075 Plymouth Pl Tamarac, FL 3.0 2.0 1417 $2,600 $1.83 25d 1 0.78mi
9057 Preston Pl Tamarac, FL 3.0 2.5 1776 $2,800 $1.58 25d 1 0.80mi
9076 Preston Pl #9076 Tamarac, FL 3.0 2.5 1777 $3,250 $1.83 25d 1 0.80mi
5910 Royal Way Tamarac, FL 3.0 2.5 1555 $3,300 $2.12 25d 1 0.83mi
9141 W Commercial Blvd Sunrise, FL 3.0 2.0 1428 $3,520 $2.46 25d 1 0.85mi
7363 NW 49th Ct Unit 7363 Lauderhill, FL 4.0 2.0 2138 $4,000 $1.87 25d 1 0.88mi
5450 NW 94th Ter Sunrise, FL 4.0 2.5 1815 $3,750 $2.07 25d 1 0.91mi
8481 Springtree Dr Unit 301B Sunrise, FL 2.0 2.0 1350 $1,950 $1.44 3d 1 0.93mi
5901 Manchester Way Tamarac, FL 3.0 2.5 1486 $2,600 $1.75 25d 1 0.93mi
9471 NW 52nd St Sunrise, FL 3.0 2.0 1494 $3,299 $2.21 25d 1 0.93mi
9349 NW 47th St Sunrise, FL 3.0 2.0 1783 $4,000 $2.24 0d 1 0.94mi
9349 NW 47th St Sunrise, FL 3.0 2.0 1783 $4,000 $2.24 16d 1 0.94mi
8461 Springtree Dr Unit 204A Sunrise, FL 2.0 2.0 1350 $1,885 $1.40 9d 1 0.94mi
8461 Springtree Dr Unit 303A Sunrise, FL 2.0 2.0 1350 $1,900 $1.41 3d 1 0.94mi
8445 Springtree Dr Unit 207A Sunrise, FL 2.0 2.0 1390 $1,885 $1.36 25d 1 0.95mi
8445 Springtree Dr Unit 206A Sunrise, FL 2.0 2.0 1350 $1,885 $1.40 19d 1 0.95mi
8445 Springtree Dr Unit 101B Sunrise, FL 2.0 2.0 1400 $1,900 $1.36 18d 1 0.95mi
8445 Springtree Dr Unit 109A Sunrise, FL 2.0 2.0 1350 $1,885 $1.40 18d 1 0.95mi
8445 Springtree Dr Unit 202A Sunrise, FL 2.0 2.0 1390 $2,400 $1.73 25d 1 0.95mi
8445 Springtree Dr Unit 106B Sunrise, FL 2.0 2.0 1350 $1,885 $1.40 23d 1 0.95mi
4235 N University Dr #202 Sunrise, FL 2.0 2.0 1252 $1,800 $1.44 0d 1 0.97mi
4235 N University Dr #202 Sunrise, FL 2.0 2.0 1252 $1,800 $1.44 3d 1 0.97mi

Listing history 5 events

  1. 2026-06-21
    days on market $5,000 Active 6 DOM
  2. 2026-06-18
    days on market $5,000 Active 3 DOM
  3. 2026-06-17
    days on market $5,000 Active 2 DOM
  4. 2026-06-15
    remarks 298-char remark
  5. 2026-06-15
    listed $5,000 Active 1 DOM

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 28 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
$37,673
− Mortgage interest
−$31,418
− Property taxes
−$8,413
− Insurance
−$2,804
− Repairs & maintenance
−$3,014
− Management
−$3,014
− Depreciation
−$16,317
Taxable loss
−$27,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,554
After-tax cash flow
$-10,198/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 — Lauderhill

Score
79/100
State rank
#139
US rank
#2059

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lauderhill, FL
County
Broward County · 1,963,430 people
City population
62,807
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
36,364
Household income
$77,363
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1753.0

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
Black 38% Hispanic / Latino 32% White 21% Two or more races 19% Asian 5%
Hispanic origin (detail)
Puerto Rican 5% Cuban 4% Dominican 1%
Common ancestry
Hispanic 7% Romanian 1% Scotch-Irish 1%
Foreign-born
40% · Canada, Jamaica, Dominican Republic
Languages at home
57% English-only · Spanish 29% French/Haitian/Cajun 6% Other Indo-European 4%

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
▼ -238.70%
Current HPI
395.4292
Rent YoY
▲ 0.90%
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

-95.5% since first listed
3 events — show timeline
  • 2026-06-15 Listed $5,000 HAOR as distributed by MLS GRID
  • 1995-02-24 Sold (Public Records) $115,000 Public Records
  • 1986-09-08 Sold (Public Records) $112,000 Public Records

Property tax history

+8.5%/yr

Latest (2025): $11,911 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…