16 bd · 8.0 ba ·
3,047 sqft ·
Built 1970
· MultiFamily
· Active
· 305 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$8,108/mo
Mortgage (P&I)
−$5,218
Tax + insurance
−$1,658
HOA
−$0
Vac / Maint / Mgmt
−$1,703
Net cashflow
$-471/mo
Annual
$-5,651/yr
Cap rate
5.73%
Cash-on-cash
-2.03%
DSCR
0.91
1% rule
0.81%
Cash to close
$278,600
Investor read
This is a 4 × 2-bed/1.0-bath units multifamily listed at $995k.
At list price, monthly cash flow is $-471 ($-6k/yr) — negative. Per door: $-118/mo.
To cash-flow at today's rent, offer at most $927k (6.8% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $811k (18.5% below list).
It's been on market 305 days — a 12% lower offer ($876k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $811k (18.5% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $30k of value loss. Plan a longer hold.
Location reads 82/100 on livability (#78 in FL, #1,293 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, health & safety A+; Watch: cost of living D-.
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 (+1.3%/yr); 412 active listings in the ZIP; solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
Broward County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts since 3y ago; this cycle's ask has dropped $105k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Climate carrying-cost: 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.
Cap rate 5.7% vs local median 2.2% in Fort Lauderdale — 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.
At $8,108/mo this rent would consume 128% of the median local household income ($76k/yr) (locally 1903% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 305 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
CashFlowRE · CFR-AY2F4T8WQR1HD7
· Data 2 days agocashflowre.app · 2026-05-29