CashFlowRE
Sign in Sign up
216 NW 12th St Fourplex
C Composite 57.76
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 +23.4/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,090,000

216 NW 12th St · Pompano Beach, FL 33060
24 bd · 16.0 ba · 2,847 sqft · MultiFamily · 102 Days on market
Built 1991

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Duplex with a MEGA BONUS! The Layout of this Multifamily Gem consist of, 4/2, 2/1, 1/1 , turn key investment. Property has 4 meters and can be easily converted into a 4 unit building. New Roof, paint, accordion shutters. Parking spaces for all tenants. Property also comes with a coin laundry generating $500/M. Seller is selling the building next door 220 NW 12th ST as package deal, total of 7units ( potentially 8). All tenants have leases in place, Do not miss out on this great investment opportunity! Contact Listing Agents with any further questions.

Key facts

  • Quartz countertops
  • Fully updated
  • Completely renovated

Tags

FULLY UPDATEDCOMPLETELY RENOVATEDQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESWATERPROOF VINYL WOOD FLOORSSECURITY CAMERAS SYSTEM

Property features AI

Finance

  • Financial info: Rent includes gardener and water; Reported unit rents: $1,750; $1,800; $2,000; $2,000 (units leased)

Exterior

  • Parking: Total of 1 parking space
  • Utilities: Public sewer; Cable not available
  • Home design: Single-story property; Resale
  • Construction: Block construction; Shingle roof
  • Exterior features: Less than quarter-acre lot; Zoned RD-1

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: One 1-bedroom unit; Two 2-bedroom units (two units)
  • Flooring: Laminate; Tile
  • Bathrooms: Three units each with 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Laminate and tile flooring; Family room; Florida room
  • Laundry & utility: Air conditioning units in each unit

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 4 × 6-bed/4.0-bath units multifamily listed at $1.09M.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive. Per door: $501/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $1.09M).
  • Recommended offer: $992k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: 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.
  • Zoned schools: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 66% FRL vs 51% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.1%/yr); 339 active listings in the ZIP; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $12,074/mo this rent would consume 224% of the median local household income ($65k/yr) (locally 2870% 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 $8k of loan paydown is wiped out by about $33k 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 102 days — a 9% lower offer ($992k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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.
  • Current owner paid $700k; list at $1.09M implies a 56% 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 $991,900 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.11%
Cap rate
8.50%
Cash-on-cash
7.89%
DSCR
1.35
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.81×
Total profit
$-59,298
Equity at exit
$162,523
10-year hold
IRR
3.3%
Equity multiple
1.23×
Total profit
$70,872
Equity at exit
$94,243

Cash invested: $305,200 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
339
Price-to-rent
30.1×

Monthly cashflow live

Estimated rent
$12,074 medium interval (Pro) →
Mortgage (P&I)
$5,716
Tax est. 1.5%
$1,362 /mo · $16,350/yr
Insurance
$454
HOA
$0
Vacancy / Maint / Mgmt
$2,536
Net cashflow
$2,006

Break-even live

Break-even rent $9,535
Max offer price $1,090,000
Occupancy floor 78%

Sensitivity live

Price -10% $2,759 -5% $2,382 +0% $2,006 +5% $1,629 +10% $1,252
Rent -10% $1,052 -5% $1,529 +0% $2,006 +5% $2,483 +10% $2,960
Rate -1.0pp $2,555 -0.5pp $2,283 base $2,006 +0.5pp $1,723 +1.0pp $1,436

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $12,074

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
$272,500
Closing costs
$32,700
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.

Listing history 24 events

  1. 2026-06-21
    days on market $1,090,000 Active 102 DOM
  2. 2026-06-18
    days on market $1,090,000 Active 99 DOM
  3. 2026-06-17
    days on market $1,090,000 Active 98 DOM
  4. 2026-06-16
    days on market $1,090,000 Active 97 DOM
  5. 2026-06-15
    days on market $1,090,000 Active 96 DOM
  6. 2026-06-13
    days on market $1,090,000 Active 94 DOM
  7. 2026-06-09
    days on market $1,090,000 Active 90 DOM
  8. 2026-06-07
    days on market $1,090,000 Active 88 DOM
  9. 2026-06-04
    days on market $1,090,000 Active 85 DOM
  10. 2026-06-03
    days on market $1,090,000 Active 84 DOM
  11. 2026-06-02
    days on market $1,090,000 Active 83 DOM
  12. 2026-06-01
    days on market $1,090,000 Active 82 DOM
  13. 2026-05-31
    days on market $1,090,000 Active 81 DOM
  14. 2026-03-11
    listed $1,090,000 Active
  15. 2026-03-09
    historical
  16. 2026-03-02
    status Active
  17. 2025-04-07
    listed $1,200,000 Active
  18. 2024-08-23
    soldstatus $700,000 Closed 558-char remark
    Show marketing remark (558 chars)

    Duplex with a MEGA BONUS! The Layout of this Multifamily Gem consist of, 4/2, 2/1, 1/1 , turn key investment. Property has 4 meters and can be easily converted into a 4 unit building. New Roof, paint, accordion shutters. Parking spaces for all tenants. Property also comes with a coin laundry generating $500/M. Seller is selling the building next door 220 NW 12th ST as package deal, total of 7units ( potentially 8). All tenants have leases in place, Do not miss out on this great investment opportunity! Contact Listing Agents with any further questions.

  19. 2024-08-12
    status Pending 558-char remark
    Show marketing remark (558 chars)

    Duplex with a MEGA BONUS! The Layout of this Multifamily Gem consist of, 4/2, 2/1, 1/1 , turn key investment. Property has 4 meters and can be easily converted into a 4 unit building. New Roof, paint, accordion shutters. Parking spaces for all tenants. Property also comes with a coin laundry generating $500/M. Seller is selling the building next door 220 NW 12th ST as package deal, total of 7units ( potentially 8). All tenants have leases in place, Do not miss out on this great investment opportunity! Contact Listing Agents with any further questions.

  20. 2024-07-26
    listed $785,000 Active 558-char remark
    Show marketing remark (558 chars)

    Duplex with a MEGA BONUS! The Layout of this Multifamily Gem consist of, 4/2, 2/1, 1/1 , turn key investment. Property has 4 meters and can be easily converted into a 4 unit building. New Roof, paint, accordion shutters. Parking spaces for all tenants. Property also comes with a coin laundry generating $500/M. Seller is selling the building next door 220 NW 12th ST as package deal, total of 7units ( potentially 8). All tenants have leases in place, Do not miss out on this great investment opportunity! Contact Listing Agents with any further questions.

  21. 2016-04-16
    soldstatus $223,000 Sold
  22. 2016-04-14
    status Pending
  23. 2015-12-01
    price $225,000
  24. 2015-10-16
    listed $249,900 Active

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 26 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
$144,888
− Mortgage interest
−$61,057
− Property taxes
−$16,350
− Insurance
−$5,450
− Repairs & maintenance
−$11,591
− Management
−$11,591
− Depreciation
−$31,709
Taxable income
$7,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,714
After-tax cash flow
$22,355/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)
37,233
Household income
$64,819
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2870.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 38% White 33% Hispanic / Latino 26% Two or more races 14%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2% Cuban 3% Dominican 1%
Common ancestry
Hispanic 13% Romanian 2% Slovak 1%
Foreign-born
31% · Canada, Jamaica
Languages at home
60% English-only · Spanish 23% French/Haitian/Cajun 13% Other Indo-European 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
▼ -131.09%
Current HPI
425.3083
Rent YoY
▲ 2.12%
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

+336.2% since first listed
11 events — show timeline
  • 2026-03-11 Listed $1,090,000 MARMLS
  • 2026-03-09 Listing Removed MARMLS
  • 2026-03-02 Relisted MARMLS
  • 2025-04-07 Listed $1,200,000 MARMLS
  • 2024-08-23 Sold (MLS) $700,000 MARMLS
  • 2024-08-12 Pending MARMLS
  • 2024-07-26 Listed $785,000 MARMLS
  • 2016-04-16 Sold (MLS) $223,000 MARMLS
  • 2016-04-14 Pending MARMLS
  • 2015-12-01 Price Changed $225,000 MARMLS
  • 2015-10-16 Listed $249,900 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…