CashFlowRE
Sign in Sign up
2750 W Golf Blvd #233
C+ Composite 60.07
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 +22.2/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,500

2750 W Golf Blvd #233 · Pompano Beach, FL 33064
2 bd · 1.0 ba · 760 sqft · Condo public records · 99 Days on market
Built 1969 $426/mo HOA · 21% of rent

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

Listing remarks

Spacious 2-bedroom, 1-bathroom condo located in a private golf community. The roof is approximately 2 years old, offering added peace of mind. This well-maintained 55+ community features two clubhouses, two swimming pools, BBQ grills, golf access, a storage closet, and convenient bus transportation. Ideally located close to the beach, shopping, and dining, this second-floor unit offers stunning views of the golf course. Fully furnished and move-in ready, it’s perfect for those seeking leisure, comfort, and convenience in a friendly, active community. Association requires a 700 or higher credit score.

Key facts

  • Two swimming pools
  • Two clubhouses
  • Storage closet

Tags

PRIVATE GOLF COMMUNITYTWO CLUBHOUSESTWO SWIMMING POOLSGOLF ACCESSSTORAGE CLOSETFULLY FURNISHED

Property features AI

Finance

  • HOA & community: Has an association; Monthly HOA fee of 426; HOA covers insurance, grounds maintenance, structure maintenance, sewer, trash, water, and golf; Community amenities include clubhouse, golf course, pool, shuffleboard court, picnic area, storage, community room, and courtesy bus; Senior community

Exterior

  • Parking: Assigned parking
  • Utilities: Public water; Public sewer
  • Home design: Condominium; Two-story building; Facing northeast
  • Construction: CBS construction
  • Exterior features: Second-floor entry; Not waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Tile flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closets; Blinds on windows

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/1.0-bath condo listed at $130k.

Deal economics

  • At list price, monthly cash flow is $60 ($715/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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 rising (+1.8%/yr); 591 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).
  • This rent runs 34% of the median local income ($71k/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 $895 of loan paydown is wiped out by about $4k 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 99 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $55k; list at $130k implies a 135% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo; HOA is 21% of rent.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,845 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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
1.54%
Cap rate
8.25%
Cash-on-cash
7.00%
DSCR
1.31
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.75% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.47×
Total profit
$-19,261
Equity at exit
$19,309
10-year hold
IRR
-9.8%
Equity multiple
0.44×
Total profit
$-20,146
Equity at exit
$11,197

Cash invested: $36,260 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
591
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,000 high interval (Pro) →
Mortgage (P&I)
$679
Tax from tax record
$210 /mo · $2,514/yr
Insurance
$54
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$426
Vacancy / Maint / Mgmt
$420
Net cashflow
$60

Break-even live

Break-even rent $1,925
Max offer price $129,500
Occupancy floor 92%

Sensitivity live

Price -10% $133 -5% $96 +0% $60 +5% $23 +10% $-14
Rent -10% $-98 -5% $-19 +0% $60 +5% $139 +10% $218
Rate -1.0pp $125 -0.5pp $93 base $60 +0.5pp $26 +1.0pp $-8

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
$32,375
Closing costs
$3,885
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
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 15d 1 0.09mi
201 S Golf Blvd #2004 Pompano Beach, FL 2.0 1.0 820 $1,700 $2.07 25d 1 0.09mi
2751 E Golf Blvd #2018 Pompano Beach, FL 2.0 2.0 825 $1,800 $2.18 25d 1 0.10mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,100 $2.55 12d 1 0.12mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,400 $2.91 25d 1 0.12mi
300 NW 30th Ct #202 Pompano Beach, FL 1.0 1.0 633 $1,650 $2.61 25d 1 0.21mi
220 Leisure Blvd Pompano Beach, FL 2.0 1.0 1046 $2,200 $2.10 25d 1 0.25mi
2501 W Golf Blvd Pompano Beach, FL 1.0 1.0 600 $1,375 $2.29 25d 1 0.29mi
3000 NW 5th Ter #129 Pompano Beach, FL 2.0 2.0 912 $2,000 $2.19 25d 1 0.30mi
3050 NW 1st Ave Pompano Beach, FL 2.0 1.0 1044 $1,800 $1.72 25d 1 0.34mi
3005 NW 5th Ter #2 Pompano Beach, FL 2.0 1.0 968 $2,100 $2.17 25d 1 0.37mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 15d 1 0.38mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 25d 1 0.38mi
111 NW 31st Ct Pompano Beach, FL 2.0 1.0 874 $1,995 $2.28 25d 1 0.38mi
3281 E Golf Blvd #12 Pompano Beach, FL 2.0 1.0 1020 $2,200 $2.16 25d 1 0.54mi
250 W Sample Rd Pompano Beach, FL 1.0–2.0 1.0–2.0 900 $2,150 $2.39 25d 1 0.55mi
3281 E Golf Blvd #4 Pompano Beach, FL 2.0 1.5 1020 $2,200 $2.16 25d 1 0.56mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $2,294 $3.26 3d 16 0.56mi
3550 NW 8th Ave Pompano Beach, FL 2.0 1.5 765 $1,775 $2.32 15d 4 0.66mi
521 NW 35th Ct Unit D Pompano Beach, FL 1.0 1.0 600 $1,525 $2.54 25d 1 0.68mi
2001 NE 2nd Ter Pompano Beach, FL 3.0 2.0 999 $3,000 $3.00 25d 1 0.77mi
3421 NE 5th Ave Unit A Pompano Beach, FL 2.0 1.0 970 $2,500 $2.58 25d 1 0.86mi
2550 NE 7th Ter Pompano Beach, FL 2.0 1.0 893 $2,500 $2.80 22d 1 0.91mi
858 Crystal Lake Dr #858 Pompano Beach, FL 2.0 2.0 987 $2,200 $2.23 25d 1 0.95mi
941 Crystal Lake Dr #302 Deerfield Beach, FL 2.0 2.0 882 $1,890 $2.14 15d 1 1.07mi
1021 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 890 $1,800 $2.02 15d 1 1.11mi
3901 NW 9th Ave Deerfield Beach, FL 2.0 2.0 800 $1,995 $2.49 25d 1 1.11mi
1100 Crystal Lake Dr #207 Deerfield Beach, FL 1.0 1.0 660 $1,900 $2.88 25d 1 1.11mi
3500 Blue Lake Dr #101 Pompano Beach, FL 1.0 1.5 850 $1,900 $2.24 25d 1 1.12mi
3400 Blue Lake Dr Pompano Beach, FL 2.0 2.0 1039 $2,288 $2.20 25d 2 1.12mi
1101 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 930 $2,200 $2.37 25d 1 1.14mi
3550 Blue Lake Dr Pompano Beach, FL 1.0 1.5 850 $1,850 $2.18 25d 1 1.15mi
3801 Crystal Lake Dr Deerfield Beach, FL 1.0–2.0 1.0–2.0 968 $2,325 $2.40 2d 8 1.17mi
1548 NW 3rd Ter Pompano Beach, FL 2.0 1.0 576 $2,050 $3.56 25d 1 1.18mi
145 NW 41st Ct #11 Deerfield Beach, FL 3.0 1.5 1004 $2,490 $2.48 20d 1 1.19mi
1101 NE 23rd Pl Unit 1 Pompano Beach, FL 3.0 2.0 1117 $3,000 $2.69 25d 1 1.21mi
3180 NE 10th Ter Pompano Beach, FL 2.0 1.0 991 $2,700 $2.72 25d 1 1.22mi
4061 NW 9th Ave #206 Deerfield Beach, FL 2.0 2.0 800 $1,900 $2.38 25d 1 1.23mi
331 NW 42nd Ct Unit 101 Pompano Beach, FL 2.0 1.0 800 $1,799 $2.25 15d 1 1.24mi
311 NW 42nd Ct #101 Deerfield Beach, FL 2.0 1.0 800 $1,799 $2.25 25d 1 1.25mi

HOA detail condo

Monthly dues
$426 · $5,112/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $129,500 Active 99 DOM
  2. 2026-06-17
    days on market $129,500 Active 98 DOM
  3. 2026-06-16
    days on market $129,500 Active 97 DOM
  4. 2026-06-15
    days on market $129,500 Active 96 DOM
  5. 2026-06-13
    days on market $129,500 Active 94 DOM
  6. 2026-06-09
    days on market $129,500 Active 90 DOM
  7. 2026-06-07
    days on market $129,500 Active 88 DOM
  8. 2026-06-04
    days on market $129,500 Active 85 DOM
  9. 2026-06-03
    days on market $129,500 Active 84 DOM
  10. 2026-06-02
    days on market $129,500 Active 83 DOM
  11. 2026-06-01
    days on market $129,500 Active 82 DOM
  12. 2026-05-31
    days on market $129,500 Active 81 DOM
  13. 2026-02-01
    listed $129,500 Active
  14. 2025-11-18
    historical
  15. 2024-11-19
    listed $139,900 Active
  16. 2009-06-15
    soldstatus $55,000
  17. 2008-02-15
    soldstatus $50,000
  18. 1999-05-03
    soldstatus $28,000
  19. 1997-10-01
    soldstatus $20,000
  20. 1994-02-10
    soldstatus $18,000

ⓘ 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
$2,514 · $210/mo
Projected year-2 tax
$2,514 · $210/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone AH · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥106°F today · 22 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 · 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
$24,003
− Mortgage interest
−$7,254
− Property taxes
−$2,514
− Insurance
−$2,472
− Repairs & maintenance
−$1,920
− Management
−$1,920
− HOA
−$5,112
− Depreciation
−$3,767
Taxable loss
−$957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$230
After-tax cash flow
$944/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)
64,563
Household income
$71,301
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
2907.0

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 0.75)
Race & ethnicity
White 34% Hispanic / Latino 27% Black 25% Two or more races 24% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Hispanic 13% Estonian 10% Romanian 1%
Foreign-born
43% · Canada, Jamaica, Dominican Republic
Languages at home
45% English-only · Spanish 23% French/Haitian/Cajun 16% Other Indo-European 13%

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
▼ -109.09%
Current HPI
474.7007
Rent YoY
▲ 1.75%
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

+619.4% since first listed
8 events — show timeline
  • 2026-02-01 Listed $129,500 Beaches MLS
  • 2025-11-18 Listing Removed MARMLS
  • 2024-11-19 Listed $139,900 MARMLS
  • 2009-06-15 Sold (Public Records) $55,000 Public Records
  • 2008-02-15 Sold (Public Records) $50,000 Public Records
  • 1999-05-03 Sold (Public Records) $28,000 Public Records
  • 1997-10-01 Sold (Public Records) $20,000 Public Records
  • 1994-02-10 Sold (Public Records) $18,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $2,514 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…