CashFlowRE
Sign in Sign up
190 Oakridge M
B Composite 71.33
Why this score? — see what drove the B 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 +29.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

190 Oakridge M · Deerfield Beach, FL 33442
1 bd · 1.0 ba · 585 sqft · Condo · 72 Days on market
Built 1976 Good condition $647/mo HOA · 40% of rent ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

1 bed 1 bath, original owner, ground floor unit in Century Village Oakridge M. NEW ROOF! FRESH INTERIOR PAINT! Assigned parking space is directly in front of the home. Clean, well maintained, with beautiful tile floors throughout. Great location close to the laundry room. Large bedroom with enclosed patio off the back. Century Village offers all types of amenities and activities. Close to 95 and just a short drive to the beach!

Key facts

  • Ground floor unit
  • Fresh interior paint
  • New roof

Tags

GROUND FLOOR UNITNEW ROOFFRESH INTERIOR PAINTASSIGNED PARKING SPACEBEAUTIFUL TILE FLOORSENCLOSED PATIO

Property features AI

Finance

  • Financial info: Not a land lease; Pets not allowed
  • HOA & community: Has association; Monthly HOA fee; Association amenities include clubhouse, pool, jogging path, picnic area, shuffleboard court, pickleball courts, cafe/restaurant, parking, maintenance, recreation facilities; HOA fee includes insurance, structure maintenance, trash, common areas, roof repairs, recreation facility

Exterior

  • Parking: 1 parking space; No carport
  • Security: Security guard
  • Utilities: Public water; Public sewer and septic; Cable available; Electricity connected; Sewer connected; Water connected
  • Home design: Condominium; 2-story building; First-floor entry; Faces west; Resale condition
  • Construction: Block construction; Shingle roof
  • Exterior features: Covered patio; Patio

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 1 bedroom on the main level
  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window/wall heating; Wall/window cooling units
  • Interior features: Dishwasher; Electric range; Refrigerator
  • Laundry & utility: Common area laundry

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 1-bed/1.0-bath condo listed at $60k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 4.2% in Deerfield 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 75/100 on livability (#250 in FL, #3,970 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities D-, employment 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.
  • Zoned schools: Quiet Waters Elementary School (math 40% / reading 48%, grade F, #1,330 of 2,144 statewide, top 63%, 1,128 students, 62% FRL); Lyons Creek Middle School (math 49% / reading 53%, grade C, #237 of 571 statewide, top 43%, 1,757 students, 60% FRL); Deerfield Beach High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 2,251 students, 69% FRL).
  • Market conditions: Rents flat; 586 active listings in the ZIP; 36 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 36% of the median local income ($53k/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 $414 of loan paydown is wiped out by about $2k 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 72 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 40% of rent.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.70%
Cap rate
10.67%
Cash-on-cash
15.62%
DSCR
1.69
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.1% rent growth · sell at horizon

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$25
Equity at exit
$8,931
10-year hold
IRR
2.1%
Equity multiple
1.11×
Total profit
$1,856
Equity at exit
$5,179

Cash invested: $16,772 (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 33442

Rents YoY
0.1%
Active inventory
586
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,619 high interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$647
Vacancy / Maint / Mgmt
$340
Net cashflow
$218

Break-even live

Break-even rent $1,343
Max offer price $59,900
Occupancy floor 82%

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
$14,975
Closing costs
$1,797
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
111 Oakridge I #111 Deerfield Beach, FL 1.0 1.5 706 $1,595 $2.26 24d 1 0.02mi
306 Newport T #306 Deerfield Beach, FL 1.0 1.0 585 $1,350 $2.31 24d 1 0.09mi
436 Markham S #436 Deerfield Beach, FL 1.0 1.0 585 $1,400 $2.39 24d 1 0.12mi
358 Markham Cres Unit 358 Deerfield Beach, FL 1.0 1.5 700 $1,500 $2.14 24d 1 0.15mi
295 Newport Dr Unit 295 Deerfield Beach, FL 1.0 1.0 595 $1,450 $2.44 24d 1 0.16mi
125 Newport I Unit I Deerfield Beach, FL 1.0 1.5 700 $1,600 $2.29 24d 1 0.19mi
226 Newport O Deerfield Beach, FL 1.0 1.5 700 $1,700 $2.43 24d 1 0.20mi
226 Newport O Deerfield Beach, FL 1.0 1.5 700 $1,600 $2.29 3d 1 0.20mi
308 Markham N Deerfield Beach, FL 1.0 1.5 700 $1,200 $1.71 24d 1 0.21mi
181 Newport Ct #181 Deerfield Beach, FL 1.0 1.5 700 $1,650 $2.36 24d 1 0.26mi
170 Newport K Deerfield Beach, FL 1.0 1.0 585 $1,430 $2.44 24d 1 0.26mi
27 Newport B Deerfield Beach, FL 1.0 1.5 700 $1,550 $2.21 22d 1 0.30mi
25 Newport Ct Unit 25 Deerfield Beach, FL 1.0 1.0 700 $1,549 $2.21 24d 1 0.30mi
188 Prescott E Unit 188 Deerfield Beach, FL 1.0 1.5 700 $1,800 $2.57 24d 1 0.32mi
20 Prescott E Unit 20 Deerfield Beach, FL 1.0 1.5 700 $1,600 $2.29 24d 1 0.34mi
111 Tilford F #111 Deerfield Beach, FL 1.0 1.0 585 $1,500 $2.56 5d 1 0.37mi
111 Tilford F #111 Deerfield Beach, FL 1.0 1.0 585 $1,500 $2.56 21d 1 0.37mi
181 Tilford I Unit I Deerfield Beach, FL 1.0 1.5 700 $1,350 $1.93 24d 1 0.38mi
260 Prescott N Unit 260 Deerfield Beach, FL 1.0 1.5 700 $1,500 $2.14 24d 1 0.55mi
137 Farnham F #137 Deerfield Beach, FL 1.0 1.5 700 $2,500 $3.57 24d 1 0.68mi
137 Farnham F Deerfield Beach, FL 1.0 1.5 708 $2,000 $2.82 24d 1 0.69mi
329 Farnham P #329 Deerfield Beach, FL 1.0 1.5 700 $1,450 $2.07 24d 1 0.77mi
6 Ventnor a Deerfield Beach, FL 1.0 1.0 600 $1,429 $2.38 24d 1 0.80mi
178 Durham E Unit 178 Deerfield Beach, FL 1.0 1.0 593 $1,350 $2.28 3d 1 0.81mi
178 Durham E Unit 178 Deerfield Beach, FL 1.0 1.0 593 $1,350 $2.28 11d 1 0.81mi
384 Durham Cir Unit 384 Deerfield Beach, FL 1.0 1.0 593 $1,400 $2.36 24d 1 0.83mi
3016 Cambridge A Unit A Deerfield Beach, FL 1.0 1.5 700 $1,350 $1.93 24d 1 0.84mi
41 Deer Creek Rd Unit G106 Deerfield Beach, FL 1.0 550 $1,850 $3.36 24d 1 0.89mi
127 Westbury Cir Deerfield Beach, FL 1.0 1.0 585 $1,425 $2.44 24d 1 0.91mi
102 Westbury E #102 Deerfield Beach, FL 1.0 1.0 585 $1,900 $3.25 8d 1 0.92mi
98 Westbury E #98 Deerfield Beach, FL 1.0 1.0 585 $1,600 $2.74 24d 1 0.92mi
125 Westbury E Deerfield Beach, FL 1.0 1.0 585 $1,600 $2.74 24d 1 0.94mi
149 Westbury I #149 Deerfield Beach, FL 1.0 1.0 585 $1,700 $2.91 24d 1 0.96mi
731 Cypress Ln Unit D Pompano Beach, FL 1.0 1.0 605 $1,650 $2.73 19d 1 1.19mi
660 Cypress Club Way Unit L11 Deerfield Beach, FL 1.0 1.0 605 $1,625 $2.69 12d 1 1.23mi
4359 SW 10th Pl Deerfield Beach, FL 1.0 1.0 718 $1,913 $2.66 22d 1 1.31mi

HOA detail condo

Monthly dues
$647 · $7,764/yr
Likely covers
parking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-06-18
    days on market $59,900 Active 72 DOM
  2. 2026-06-17
    days on market $59,900 Active 71 DOM
  3. 2026-06-16
    days on market $59,900 Active 70 DOM
  4. 2026-06-15
    price $59,900 Active 69 DOM
  5. 2026-06-15
    days on market $64,900 Active 69 DOM
  6. 2026-06-13
    days on market $64,900 Active 67 DOM
  7. 2026-06-09
    days on market $64,900 Active 63 DOM
  8. 2026-06-08
    days on market $64,900 Active 62 DOM
  9. 2026-06-07
    days on market $64,900 Active 61 DOM
  10. 2026-06-04
    days on market $64,900 Active 58 DOM
  11. 2026-06-03
    days on market $64,900 Active 57 DOM
  12. 2026-06-02
    days on market $64,900 Active 56 DOM
  13. 2026-06-01
    days on market $64,900 Active 55 DOM
  14. 2026-05-31
    days on market $64,900 Active 54 DOM
  15. 2026-05-18
    price $64,900
  16. 2026-04-07
    listed $70,000 Active

ⓘ 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
$19,431
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,554
− Management
−$1,554
− HOA
−$7,764
− Depreciation
−$1,743
Taxable income
$2,262
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$543
After-tax cash flow
$2,076/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This ground-floor condo in Century Village Oakridge M is in good condition with a fresh roof and new paint. It has a good layout and is close to amenities and the beach. Minor repairs and updates to the kitchen and bathroom would significantly increase its value.

Repairs flagged

  • Minor Kitchen cabinets — Slight wear visible on the cabinets.
  • Minor Kitchen countertops — Slight wear visible on the countertops.
  • Minor Bathroom vanity — Slight wear visible on the vanity and sink.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the unit.
  • Both Replace kitchen cabinets and countertops — New cabinets and countertops can significantly enhance the kitchen's functionality and aesthetic appeal.
  • Both Replace bathroom vanity and sink — A new vanity and sink can improve the bathroom's functionality and aesthetic appeal, making the unit more attractive to potential buyers or renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Slight wear visible on the cabinets. Minor $500–3,000
Kitchen countertops · Slight wear visible on the countertops. Minor $500–3,000
Bathroom vanity · Slight wear visible on the vanity and sink. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the unit.
  • Both Replace kitchen cabinets and countertops — New cabinets and countertops can significantly enhance the kitchen's functionality and aesthetic appeal.
  • Both Replace bathroom vanity and sink — A new vanity and sink can improve the bathroom's functionality and aesthetic appeal, making the unit more attractive to potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Deerfield Beach

Score
75/100
State rank
#250
US rank
#3970

Category grades

Amenities D- Commute C Cost of living A Crime C+ Employment D- Housing A+ Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield Beach, FL
County
Broward County · 1,963,430 people
City population
61,449
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
31,296
Household income
$53,254
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
2169.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 23% Two or more races 19% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 3%
Common ancestry
Estonian 7% Romanian 4% Hispanic 3%
Foreign-born
34% · Canada, Jamaica, Dominican Republic
Languages at home
59% English-only · Spanish 20% Other Indo-European 13% French/Haitian/Cajun 4%

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
▼ -280.44%
Current HPI
323.0166
Rent YoY
▲ 0.10%
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

-7.3% since first listed
2 events — show timeline
  • 2026-05-18 Price Changed $64,900 Beaches MLS
  • 2026-04-07 Listed $70,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…