CashFlowRE
Sign in Sign up
3499 Oaks Way Apt 708 Way
D+ Composite 48.64
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$5,000

3499 Oaks Way Apt 708 Way · Pompano Beach, FL 33069
2 bd · 2.0 ba · 1,200 sqft · Condo public records · 8 Days on market
Built 1981

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

Listing remarks

Foreclosure Auction Ends June 17, 2026 at 10:00 AM EST. Discover this spacious 2-bedroom, 2-bathroom condo, offering a unique opportunity in a desirable Pompano Beach neighborhood. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa.

Key facts

  • Built 1981
  • Listed 8 days

Property features AI

Exterior

  • Home design: Condominium (Residential); Address: 3499 Oaks Way Apt 708 Way, Pompano Beach, FL 33069; Zoning: RM
  • Exterior features: Located within the Palm-Aire community

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Directions to property available

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 $5k.

Deal economics

  • At list price, monthly cash flow is $938 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).
  • Cap rate 231.5% 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 26d 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 44% of the median local income ($60k/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 $35 of loan paydown is wiped out by about $150 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
Recommended offer $5,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. 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?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
43.90%
Cap rate
231.50%
Cash-on-cash
804.30%
DSCR
36.79
GRM
0.2

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
Equity multiple
38.87×
Total profit
$53,023
Equity at exit
$746
10-year hold
IRR
Equity multiple
72.65×
Total profit
$100,304
Equity at exit
$432

Cash invested: $1,400 (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
0.2×

Monthly cashflow live

Estimated rent
$2,195 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA est. from 5 same-building comps
$761
Vacancy / Maint / Mgmt
$461
Net cashflow
$938

Break-even live

Break-even rent $1,007
Max offer price $5,000
Occupancy floor 52%

Sensitivity live

Price -10% $942 -5% $940 +0% $938 +5% $937 +10% $935
Rent -10% $765 -5% $852 +0% $938 +5% $1,025 +10% $1,112
Rate -1.0pp $941 -0.5pp $940 base $938 +0.5pp $937 +1.0pp $936

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
$1,250
Closing costs
$150
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
3499 Oaks Way #105 Pompano Beach, FL 2.0 2.0 1298 $2,200 $1.69 25d 1 0.02mi
3499 Oaks Way #607 Pompano Beach, FL 2.0 2.0 1216 $1,900 $1.56 12d 1 0.02mi
3503 Oaks Way Pompano Beach, FL 1.0–2.0 2.0 1138 $2,200 $1.93 25d 1 0.10mi
3510 Oaks Way #605 Pompano Beach, FL 2.0 2.0 1216 $1,900 $1.56 25d 1 0.15mi
535 Oaks Dr Pompano Beach, FL 3.0 2.0 1390 $2,900 $2.09 23d 1 0.17mi
3080 N Course Dr #501 Pompano Beach, FL 3.0 2.0 1390 $2,800 $2.01 0d 1 0.21mi
545 Oaks Ln Pompano Beach, FL 2.0–3.0 2.0 1303 $2,350 $1.80 25d 2 0.24mi
3090 N Course Dr #601 Pompano Beach, FL 3.0 2.0 1500 $2,500 $1.67 25d 1 0.27mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.27mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 9d 1 0.27mi
3150 N Course Ln Pompano Beach, FL 2.0–3.0 2.0 1300 $1,800 $1.38 23d 3 0.28mi
3150 N Course Ln Pompano Beach, FL 2.0–3.0 2.0 1300 $1,795 $1.38 0d 4 0.28mi
3360 NW 1st St Pompano Beach, FL 1.0 1.0 787 $2,230 $2.83 25d 1 0.29mi
3360 NW 1st St Pompano Beach, FL 2.0 2.0 1109 $2,595 $2.34 3d 1 0.29mi
3360 NW 1st St Pompano Beach, FL 2.0 2.0 1109 $2,693 $2.43 15d 1 0.29mi
555 Oaks Ln #309 Pompano Beach, FL 3.0 2.0 1500 $2,650 $1.77 22d 1 0.29mi
3100 N Course Ln #208 Pompano Beach, FL 2.0 2.0 1100 $1,850 $1.68 6d 1 0.33mi
3100 N Course Ln #208 Pompano Beach, FL 2.0 2.0 1100 $1,850 $1.68 12d 1 0.33mi
3091 N Course Dr #303 Pompano Beach, FL 2.0 2.0 1064 $2,100 $1.97 5d 1 0.35mi
3091 N Course Dr #705 Pompano Beach, FL 2.0 2.0 1064 $2,000 $1.88 25d 1 0.35mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $2,577 $2.39 25d 35 0.37mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $2,705 $2.51 0d 19 0.37mi
3051 N Course Dr #509 Pompano Beach, FL 2.0 2.0 1100 $1,795 $1.63 25d 1 0.37mi
3900 Oaks Clubhouse Dr Pompano Beach, FL 3.0 2.0 1545 $2,450 $1.59 21d 2 0.38mi
3505 W Atlantic Blvd Pompano Beach, FL 1.0–2.0 1.0–2.0 879 $2,420 $2.75 3d 15 0.39mi
3010 N Course Dr #209 Pompano Beach, FL 2.0 2.0 1263 $2,500 $1.98 25d 1 0.47mi
3050 N Course Dr Pompano Beach, FL 2.0 2.0 1250 $1,925 $1.54 25d 1 0.49mi
3095 N Course Dr Pompano Beach, FL 2.0 2.0 1225 $2,395 $1.96 25d 1 0.51mi
3200 N Palm Aire Dr #207 Pompano Beach, FL 1.0 1.5 1168 $2,000 $1.71 25d 1 0.51mi
3150 N Palm Aire Dr #307 Pompano Beach, FL 1.0 1.5 900 $1,700 $1.89 25d 1 0.54mi
3392 NW 5th St Pompano Beach, FL 3.0 2.5 1446 $3,550 $2.46 4d 1 0.55mi
3641 Oaks Clubhouse Dr #201 Pompano Beach, FL 3.0 2.0 1444 $3,000 $2.08 9d 1 0.55mi
2940 N Course Dr #311 Pompano Beach, FL 2.0 2.0 1100 $2,500 $2.27 12d 1 0.56mi
2940 N Course Dr #910 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.56mi
2940 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1150 $2,100 $1.83 25d 1 0.56mi
2940 N Course Dr Pompano Beach, FL 1.0 1.0 1100 $1,050 $0.95 25d 1 0.56mi
2809 N Course Dr #205 Pompano Beach, FL 1.0 1.0 735 $1,700 $2.31 25d 1 0.56mi
3250 N Palm Aire Dr #202 Pompano Beach, FL 2.0 2.0 1100 $2,300 $2.09 25d 1 0.56mi
3100 N Palm Aire Dr #107 Pompano Beach, FL 1.0 2.0 960 $1,800 $1.88 25d 1 0.57mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,050 $1.83 5d 1 0.60mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 5 events

  1. 2026-06-16
    days on market $5,000 Active 8 DOM
  2. 2026-06-15
    days on market $5,000 Active 7 DOM
  3. 2026-06-13
    days on market $5,000 Active 5 DOM
  4. 2026-06-08
    remarks 307-char remark
  5. 2026-06-08
    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.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,338
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$2,107
− Management
−$2,107
− HOA
−$9,132
− Depreciation
−$145
Taxable income
$12,466
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,992
After-tax cash flow
$8,268/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

-93.3% since first listed
6 events — show timeline
  • 2026-06-08 Listed $5,000 NFMLS
  • 2007-07-17 Sold (Public Records) $169,500 Public Records
  • 2003-10-28 Sold (Public Records) $134,900 Public Records
  • 2000-06-15 Sold (Public Records) $78,000 Public Records
  • 1992-10-05 Sold (Public Records) $80,000 Public Records
  • 1983-11-01 Sold (Public Records) $75,000 Public Records

Property tax history

+11.4%/yr

Latest (2025): $5,273 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…