CashFlowRE
Sign in Sign up
3200 NE 7th Ct Unit 306C
C Composite 56.73
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 +21.4/30.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$175,400

3200 NE 7th Ct Unit 306C · Pompano Beach, FL 33062
1 bd · 1.0 ba · 644 sqft · Condo public records · 71 Days on market
Built 1964 $513/mo HOA · 22% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully updated and move-in ready, this charming coastal retreat offers the perfect blend of comfort, style, and location—an ideal escape for beach lovers seeking the ultimate Florida lifestyle. Just one block from the beach with deeded access, enjoy the best of South Florida living nestled between the Intracoastal Waterway and the ocean. This bright 1-bedroom, 1-bath residence is offered fully furnished, making it ideal as a primary home or vacation getaway. The unit features hurricane shutters and impact windows for peace of mind, along with tasteful upgrades throughout. The building offers storage, community pool, and barbecue area. A rare and highly desirable feature, the unit

Key facts

  • Barbecue area
  • Community pool
  • Deeded access

Tags

DEEDED ACCESSHURRICANE SHUTTERSIMPACT WINDOWSIN-UNIT WASHER AND DRYERCOMMUNITY POOLBARBECUE AREA

Property features AI

Finance

  • Other: Pets allowed with restrictions (conditional)
  • Financial info: Association fee: $513 monthly; Annual tax amount: $915 (tax year 2025)
  • HOA & community: Monthly association fee; Association fee covers amenities, common areas, structure insurance, structural maintenance, parking, roof, sewer, trash and water; Association amenities include laundry, pool, storage, trash service, vehicle wash area and elevators

Exterior

  • Parking: Guest parking; Open parking; One assigned space
  • Security: Secured elevator; Fire alarm
  • Utilities: Cable available; Sewer and water included in association (see HOA details); Electric service
  • Home design: Block construction; 3-story building; Entry on level 3; North-facing; Updated/remodeled condition; Attached property
  • Construction: Built with block construction; Resale property
  • Exterior features: Open porch; Porch

Interior

  • Kitchen: Electric range; Dishwasher; Garbage disposal; Microwave; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Bedroom on main level; Elevator; Combined living/dining room; Blinds; Impact glass windows
  • Laundry & utility: Washer and dryer included; Shared/common area laundry

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 1-bed/1.0-bath condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $165k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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 (-0.4%/yr); 843 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); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($84k/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 $5k 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 71 days — a 6% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 22% of rent.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,876 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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
1.33%
Cap rate
8.07%
Cash-on-cash
6.36%
DSCR
1.28
GRM
6.3

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
-13.3%
Equity multiple
0.54×
Total profit
$-22,615
Equity at exit
$26,153
10-year hold
IRR
-12.1%
Equity multiple
0.41×
Total profit
$-28,985
Equity at exit
$15,165

Cash invested: $49,112 (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 33062

Rents YoY
-0.4%
Active inventory
843
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,332 high interval (Pro) →
Mortgage (P&I)
$920
Tax from tax record
$76 /mo · $915/yr
Insurance
$73
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$513
Vacancy / Maint / Mgmt
$490
Net cashflow
$194

Break-even live

Break-even rent $2,087
Max offer price $175,400
Occupancy floor 87%

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
$43,850
Closing costs
$5,262
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
3212 NE 7th Pl #10 Pompano Beach, FL 1.0 1.0 508 $1,850 $3.64 14d 1 0.06mi
3208 NE 9th St Unit 1504009P Pompano Beach, FL 1.0 376 $3,004 $7.99 22d 1 0.13mi
3204 NE 9th St Unit 1503989P Pompano Beach, FL 2.0 1.0 440 $2,916 $6.62 3d 2 0.13mi
3212 NE 9th St Unit A104 Pompano Beach, FL 1.0 1.0 630 $2,300 $3.65 24d 1 0.13mi
3205 NE 9th St Unit 1503950P Pompano Beach, FL 1.0 376 $2,899 $7.71 16d 1 0.15mi
906 N Riverside Dr Unit 1504065P Pompano Beach, FL 1.0 527 $2,758 $5.23 16d 1 0.16mi
906 N Riverside Dr Unit 1503945P Pompano Beach, FL 1.0 527 $2,686 $5.10 19d 1 0.16mi
906 N Riverside Dr Unit 1-9 Pompano Beach, FL 2.0 1.0 679 $2,000 $2.95 14d 1 0.16mi
3220 NE 10th St #5 Pompano Beach, FL 1.0 1.0 560 $1,700 $3.04 24d 1 0.17mi
531 N Ocean Blvd #1203 Pompano Beach, FL 1.0 1.0 700 $2,600 $3.71 24d 1 0.24mi
525 N Ocean Blvd #616 Pompano Beach, FL 1.0 1.0 700 $3,500 $5.00 24d 1 0.27mi
525 N Ocean Blvd #1916 Pompano Beach, FL 1.0 1.0 700 $2,200 $3.14 14d 1 0.27mi
1110 N Riverside Dr Pompano Beach, FL 1.0 1.0 560 $1,888 $3.37 10d 2 0.27mi
1110 N Riverside Dr Pompano Beach, FL 1.0 1.0 560 $1,762 $3.15 24d 2 0.27mi
3203 NE 5th St Unit 1 Pompano Beach, FL 1.0 400 $2,200 $5.50 24d 1 0.31mi
505 N Riverside Dr Pompano Beach, FL 1.0 1.0 695 $4,100 $5.90 22d 2 0.34mi
505 N Riverside Dr Pompano Beach, FL 1.0 1.0 695 $5,100 $7.34 24d 2 0.34mi
3230 NE 13th St Pompano Beach, FL 1.0 1.0 546 $3,450 $6.31 7d 2 0.35mi
400 N Riverside Dr Pompano Beach, FL 1.0–2.0 1.5–2.0 919 $2,400 $2.61 19d 4 0.41mi
3201 NE 14th Street Cswy #406 Pompano Beach, FL 1.0 1.0 650 $1,900 $2.92 14d 1 0.46mi
3220 NE 15th St Unit 2 Pompano Beach, FL 1.0 1.0 650 $2,300 $3.54 24d 1 0.48mi
3220 NE 15th St Pompano Beach, FL 2.0 1.0 750 $2,995 $3.99 24d 1 0.48mi
3240 NE 16th St #3 Pompano Beach, FL 1.0 1.0 478 $1,750 $3.66 24d 1 0.56mi
3240 NE 16th St #7 Pompano Beach, FL 1.0 1.0 478 $1,700 $3.56 24d 1 0.56mi
2731 NE 14th St Unit 138 Pompano Beach, FL 1.0 1.5 710 $2,200 $3.10 24d 1 0.59mi
3210 Canal Dr Unit 6 Pompano Beach, FL 1.0 1.0 540 $1,960 $3.63 24d 1 0.61mi
3210 Canal Dr Unit 8 Pompano Beach, FL 1.0 1.0 540 $2,095 $3.88 24d 1 0.61mi
3210 Canal Dr Unit 5 Pompano Beach, FL 1.0 1.0 540 $1,995 $3.69 24d 1 0.61mi
3210 Canal Dr Apt 7 Pompano Beach, FL 1.0 1.0 540 $1,970 $3.65 24d 1 0.61mi
3208 Canal Dr Unit 4 Pompano Beach, FL 1.0 1.0 540 $1,950 $3.61 24d 1 0.61mi
1610 N Ocean Blvd #603 Pompano Beach, FL 1.0 1.0 740 $3,000 $4.05 24d 1 0.63mi
133 N Pompano Beach Blvd Pompano Beach, FL 1.0–2.0 1.5–2.5 1065 $3,200 $3.00 24d 6 0.64mi
133 N Pompano Beach Blvd Pompano Beach, FL 1.0–2.0 1.5–2.5 1065 $2,800 $2.63 4d 7 0.64mi
3207 Marine Dr Unit A Pompano Beach, FL 1.0 1.0 700 $2,100 $3.00 24d 1 0.71mi
1061 NE 23rd Ter Unit 8 Pompano Beach, FL 1.0 1.0 650 $1,425 $2.19 24d 1 0.73mi
1101 NE 23rd Ter Pompano Beach, FL 1.0 1.0 500 $1,600 $3.20 11d 1 0.73mi
1101 NE 23rd Ter Unit 4 Pompano Beach, FL 1.0 1.0 500 $1,550 $3.10 11d 1 0.73mi
2701 NE 1st St Pompano Beach, FL 1.0–2.0 1.0 662 $1,975 $2.98 11d 2 0.86mi
101 Briny Ave #806 Pompano Beach, FL 1.0 1.0 672 $2,500 $3.72 5d 1 0.89mi
101 Briny Ave #1005 Pompano Beach, FL 1.0 1.0 672 $3,000 $4.46 24d 1 0.89mi

HOA detail condo

Monthly dues
$513 · $6,156/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-06-18
    days on market $175,400 Active 71 DOM
  2. 2026-06-17
    days on market $175,400 Active 70 DOM
  3. 2026-06-16
    days on market $175,400 Active 69 DOM
  4. 2026-06-15
    days on market $175,400 Active 68 DOM
  5. 2026-06-13
    days on market $175,400 Active 66 DOM
  6. 2026-06-09
    days on market $175,400 Active 62 DOM
  7. 2026-06-08
    days on market $175,400 Active 61 DOM
  8. 2026-06-07
    days on market $175,400 Active 60 DOM
  9. 2026-06-04
    days on market $175,400 Active 57 DOM
  10. 2026-06-03
    days on market $175,400 Active 56 DOM
  11. 2026-06-02
    days on market $175,400 Active 55 DOM
  12. 2026-06-01
    days on market $175,400 Active 54 DOM
  13. 2026-05-31
    days on market $175,400 Active 53 DOM
  14. 2026-04-06
    listed $175,400 Active
  15. 2026-03-30
    historical
  16. 2026-01-28
    price $179,900
  17. 2025-07-08
    price $184,900
  18. 2025-06-02
    listed $193,000 Active
  19. 2024-03-16
    historical
  20. 2023-03-16
    listed $210,000 Active
  21. 2021-04-17
    historical
  22. 2021-04-17
    status Active
  23. 2021-03-14
    status Active
  24. 2020-10-16
    listed $159,380 Active
  25. 2020-09-08
    status Active
  26. 2019-12-13
    price $149,900
  27. 2019-11-12
    listed $159,900 Active

ⓘ 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
$915 · $76/mo
Projected year-2 tax
$1,456 · $121/mo
Expected delta
+$540/yr (+$45/mo · 59.0%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 94% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 27 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 · 2 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
$27,985
− Mortgage interest
−$9,825
− Property taxes
−$915
− Insurance
−$1,674
− Repairs & maintenance
−$2,239
− Management
−$2,239
− HOA
−$6,156
− Depreciation
−$5,103
Taxable loss
−$166
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$40
After-tax cash flow
$2,364/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)
24,920
Household income
$83,582
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
1298.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 16% Two or more races 12% Black 3%
Hispanic origin (detail)
Puerto Rican 4% Cuban 3%
Common ancestry
Romanian 4% Italian 3% Scotch-Irish 2%
Foreign-born
22% · Canada, Jamaica, Dominican Republic
Languages at home
74% English-only · Spanish 14% Other Indo-European 4% Russian/Polish/Slavic 2%

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
▼ -427.01%
Current HPI
342.9461
Rent YoY
▼ -0.36%
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

+9.7% since first listed
14 events — show timeline
  • 2026-04-06 Listed $175,400 MARMLS
  • 2026-03-30 Listing Removed MARMLS
  • 2026-01-28 Price Changed $179,900 MARMLS
  • 2025-07-08 Price Changed $184,900 MARMLS
  • 2025-06-02 Listed $193,000 MARMLS
  • 2024-03-16 Listing Removed MARMLS
  • 2023-03-16 Listed $210,000 MARMLS
  • 2021-04-17 Listing Removed MARMLS
  • 2021-04-17 Relisted MARMLS
  • 2021-03-14 Relisted MARMLS
  • 2020-10-16 Listed $159,380 MARMLS
  • 2020-09-08 Relisted MARMLS
  • 2019-12-13 Price Changed $149,900 MARMLS
  • 2019-11-12 Listed $159,900 MARMLS

Property tax history

+11.1%/yr

Latest (2025): $915 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…