CashFlowRE
Sign in Sign up
2571 NW 5th St
C Composite 56.61
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 +16.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +3.4/10.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$330,000

2571 NW 5th St · Pompano Beach, FL 33069
3 bd · 2.0 ba · 1,120 sqft · SingleFamily public records · 28 Days on market
Built 1986 6,371 sqft lot Est $414k · 20% under

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

Listing remarks

Well located property in the heart of Pompano Beach featuring 1,120 sqft of living space and a functional layout, along with a carport for convenient parking. Ideal opportunity for both homeowners and investors. Centrally located near major highways, shopping, dining, and schools. Property is being sold AS-IS. Seller is motivated, don’t miss this opportunity!

Key facts

  • 6,371 sq ft lot
  • Parking
  • Built 1986

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions

Exterior

  • Parking: Has carport (1 space); Driveway; 1 covered parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Faces northeast; RS-3 zoning
  • Construction: Brick and block construction; Shingle roof; Effective year built
  • Exterior features: Fence; City street frontage; Less than quarter acre lot

Interior

  • Bedrooms: Bedroom on main level
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric heating
  • Interior features: Bedroom on main level; First-floor entry; Other interior features
  • Laundry & utility: Dryer; 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 3-bed/2.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (16.8% below list).
  • Recommended offer: $274k (16.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% 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 (-0.3%/yr); 445 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $2,744/mo this rent would consume 55% of the median local household income ($60k/yr) (locally 1670% 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 $10k 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 28 days — a 2% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $216k; list at $330k implies a 53% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $274,438 (16.8% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.83%
Cap rate
7.08%
Cash-on-cash
2.83%
DSCR
1.13
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$414,400
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3041 NW 3rd St 0.45mi 3/2.0 1,138 (+2%) 5mo $295,000 $259 72
2732 NW 4th Ct 0.19mi 3/3.0 1,001 (-11%) 10mo $370,000 $370 61

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
-14.9%
Equity multiple
0.48×
Total profit
$-47,823
Equity at exit
$49,204
10-year hold
IRR
-11.4%
Equity multiple
0.40×
Total profit
$-55,539
Equity at exit
$28,532

Cash invested: $92,400 (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 33069

Home prices YoY
-1.1%
Rents YoY
-0.3%
Active inventory
445
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,744 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$82 /mo · $989/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$576
Net cashflow
$218

Break-even live

Break-even rent $2,469
Max offer price $330,000
Occupancy floor 87%

Sensitivity live

Price -10% $404 -5% $311 +0% $218 +5% $124 +10% $31
Rent -10% $1 -5% $109 +0% $218 +5% $326 +10% $434
Rate -1.0pp $384 -0.5pp $301 base $218 +0.5pp $132 +1.0pp $45

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
$82,500
Closing costs
$9,900
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
480 NW 27th Ave Pompano Beach, FL 2.0 2.5 1260 $2,800 $2.22 25d 1 0.14mi
2321 NW 6th St Pompano Beach, FL 3.0 2.0 1404 $3,300 $2.35 25d 1 0.18mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 8d 1 0.20mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 25d 1 0.20mi
2726 NW 4th Ct Pompano Beach, FL 3.0 2.0 840 $2,600 $3.10 8d 1 0.20mi
2408 NW 8th St Pompano Beach, FL 2.0 1.0 728 $2,300 $3.16 25d 1 0.21mi
2691 NW 8th St Pompano Beach, FL 4.0 2.0 1200 $2,950 $2.46 6d 1 0.26mi
2143 NW 4th St Unit 2 Pompano Beach, FL 3.0 2.5 1415 $3,200 $2.26 25d 1 0.28mi
2720 NW 2nd St Pompano Beach, FL 3.0 2.0 1210 $2,700 $2.23 25d 1 0.28mi
2900 NW 8th St Pompano Beach, FL 3.0 2.0 1144 $2,600 $2.27 25d 1 0.37mi
355 NW 30th Ave Unit 0601 Pompano Beach, FL 3.0 2.5 1348 $3,275 $2.43 25d 1 0.43mi
355 NW 30th Ter Pompano Beach, FL 3.0 3.0 1355 $3,275 $2.42 12d 1 0.43mi
305 NW 30th Ave Unit 305 Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 25d 1 0.43mi
635 NW 30th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 4d 1 0.44mi
2350 NW 12th Ct Pompano Beach, FL 4.0 3.0 1319 $4,114 $3.12 12d 1 0.51mi
650 NW 30th Ave Pompano Beach, FL 3.0 2.5 1428 $3,087 $2.16 0d 8 0.51mi
2829 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1020 $1,950 $1.91 21d 1 0.53mi
990 Powerline Rd Pompano Beach, FL 1.0–2.0 1.0–2.0 833 $2,504 $3.00 0d 15 0.54mi
374 NW 31st Ave Pompano Beach, FL 3.0 1.0 1066 $2,600 $2.44 25d 1 0.54mi
1305 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 25d 1 0.57mi
1313 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $3,200 $2.37 25d 1 0.58mi
2801 N Course Dr Pompano Beach, FL 1.0–2.0 1.0–2.0 991 $2,325 $2.35 25d 12 0.63mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,050 $1.83 5d 1 0.65mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,100 $1.88 21d 1 0.65mi
2900 N Course Dr #107 Pompano Beach, FL 2.0 2.0 1216 $2,150 $1.77 16d 1 0.70mi
3095 N Course Dr Pompano Beach, FL 2.0 2.0 1225 $2,395 $1.96 25d 1 0.73mi
3091 N Course Dr #705 Pompano Beach, FL 2.0 2.0 1064 $2,000 $1.88 25d 1 0.77mi
3091 N Course Dr #303 Pompano Beach, FL 2.0 2.0 1064 $2,100 $1.97 5d 1 0.77mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $3,362 $3.12 25d 35 0.79mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $3,503 $3.25 2d 20 0.79mi
2751 N Palm Aire Dr #402 Pompano Beach, FL 2.0 2.0 1064 $2,300 $2.16 25d 1 0.82mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 8d 1 0.82mi
3090 N Course Dr #601 Pompano Beach, FL 3.0 2.0 1500 $2,500 $1.67 25d 1 0.82mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.82mi
2940 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1150 $2,100 $1.83 25d 1 0.85mi
2940 N Course Dr #910 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.85mi
2940 N Course Dr #311 Pompano Beach, FL 2.0 2.0 1100 $2,500 $2.27 12d 1 0.85mi
3051 N Course Dr #509 Pompano Beach, FL 2.0 2.0 1100 $1,795 $1.63 25d 1 0.86mi
3050 N Course Dr Pompano Beach, FL 2.0 2.0 1250 $1,925 $1.54 25d 1 0.86mi
2801 N Palm Aire Dr #308 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.89mi

Listing history 6 events

  1. 2026-05-04
    status Pending
  2. 2026-04-04
    listed $330,000 Active
  3. 2007-06-29
    soldstatus $216,000
  4. 2006-03-31
    soldstatus $172,000
  5. 1994-10-15
    soldstatus $50,000
  6. 1986-07-17
    soldstatus $43,900

ⓘ 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
$989 · $82/mo
Projected year-2 tax
$2,739 · $228/mo
Expected delta
+$1,750/yr (+$146/mo · 176.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$32,933
− Mortgage interest
−$18,485
− Property taxes
−$989
− Insurance
−$1,650
− Repairs & maintenance
−$2,635
− Management
−$2,635
− Depreciation
−$9,600
Taxable loss
−$3,061
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$735
After-tax cash flow
$3,345/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)
29,145
Household income
$59,683
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1670.0

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 0.72)
Race & ethnicity
Black 33% White 32% Hispanic / Latino 26% Two or more races 21% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Cuban 3% Dominican 2%
Common ancestry
Hispanic 9% Estonian 2% Romanian 2%
Foreign-born
33% · Canada, Jamaica
Languages at home
61% English-only · Spanish 23% French/Haitian/Cajun 9% Other Indo-European 5%

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
▼ -3.16%
Current HPI
297.1774
Rent YoY
▼ -0.29%
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

+651.7% since first listed
6 events — show timeline
  • 2026-05-04 Pending MARMLS
  • 2026-04-04 Listed $330,000 MARMLS
  • 2007-06-29 Sold (Public Records) $216,000 Public Records
  • 2006-03-31 Sold (Public Records) $172,000 Public Records
  • 1994-10-15 Sold (Public Records) $50,000 Public Records
  • 1986-07-17 Sold (Public Records) $43,900 Public Records

Property tax history

+3.1%/yr

Latest (2025): $989 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…