CashFlowRE
Sign in Sign up
3333 NE 34th St #314
B- Composite 66.08
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 +25.8/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,000

3333 NE 34th St #314 · Fort Lauderdale, FL 33308
1 bd · 1.0 ba · 800 sqft · Condo public records · 142 Days on market
Built 1969 $695/mo HOA · 21% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1 Bed 1 Bath in great building, Amenities include 24 hour Security, Fantastic Pool and Sitting Area. Community room. Gym, Close to Great Restaurants, Shopping, Banks, Post Office, Pharmacy, Public transportation, Night life and The Beach.One Owner must be 55+, No leasing, Maintenance of 569.00 as of Jan 1,2017 includes Current Property Taxes which can change with new owner, Cable TV & Reserves are included. Income to qualify 44,382.00

Key facts

  • Security cameras
  • Newer roof
  • Landscaped gardens

Tags

HURRICANE-IMPACT WINDOWSCONTEMPORARY GLASS BALCONIESNEWER ROOFSECURE FOB-ENTRY SYSTEMSECURITY CAMERASLANDSCAPED GARDENS

Property features AI

Finance

  • Other: Building area reported as 800 (source: public records)
  • HOA & community: Community of 1,342 units; Monthly HOA fee (reported) of $695; HOA includes cable TV, grounds maintenance, security, sewer, trash, water, common areas, and elevator; Community amenities: clubhouse, elevators, on-site laundry, picnic area, parking, shuffleboard court, storage, trash chute, bike storage, community room, library; Senior community

Exterior

  • Parking: Assigned parking; 1 open parking space
  • Security: Key card entry; Owned security system; Attended lobby
  • Utilities: Cable available
  • Home design: Condominium; Resale unit; Faces east; 17-story building
  • Construction: Block and concrete construction
  • Exterior features: Not on waterfront; East of US-1 road frontage

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central electric heating; Central air conditioning (electric)
  • Interior features: No interior features specified; Blinds and drapes on windows
  • Laundry & utility: Community laundry available; Washer/dryer hookups not specified

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 $194k.

Deal economics

  • At list price, monthly cash flow is $473 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $194k).
  • Recommended offer: $171k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • 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.
  • Zoned schools: Bayview Elementary School (math 79% / reading 85%, grade A+, #79 of 2,144 statewide, top 4%, 552 students, 23% FRL); Sunrise Middle School (math 50% / reading 52%, grade C, #237 of 571 statewide, top 43%, 1,242 students, 64% FRL); Fort Lauderdale High School (math 38% / reading 67%, grade C-, #154 of 667 statewide, top 24%, 2,228 students, 57% FRL) — zoned schools at 48% FRL track the district average.
  • Zoned-school proficiency averages 62% at this address vs 48% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Broward average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.6%/yr); 739 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 3.6% rent growth), your $54k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($171k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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 $98k; list at $194k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 21% of rent.
  • 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.
Recommended offer $170,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% 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 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 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?
  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
1.68%
Cap rate
9.22%
Cash-on-cash
10.45%
DSCR
1.47
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.63% rent growth · sell at horizon

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$1,294
Equity at exit
$28,926
10-year hold
IRR
11.3%
Equity multiple
1.93×
Total profit
$50,674
Equity at exit
$16,774

Cash invested: $54,320 (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 33308

Rents YoY
3.6%
Active inventory
739
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$3,261 high interval (Pro) →
Mortgage (P&I)
$1,017
Tax from tax record
$310 /mo · $3,717/yr
Insurance
$81
HOA
$695
Vacancy / Maint / Mgmt
$685
Net cashflow
$473

Break-even live

Break-even rent $2,662
Max offer price $194,000
Occupancy floor 80%

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
$48,500
Closing costs
$5,820
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3430 Galt Ocean Dr Fort Lauderdale, FL 1.0–4.0 1.5–4.5 2873 $3,980 $1.39 7d 4 0.17mi
3430 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1343 $3,200 $2.38 15d 4 0.17mi
3500 Galt Ocean Dr #2314 Fort Lauderdale, FL 1.0 1.5 1088 $4,500 $4.14 24d 1 0.18mi
3500 Galt Ocean Dr #2314 Fort Lauderdale, FL 1.0 1.5 1088 $4,500 $4.14 4d 1 0.18mi
3605 NE 32nd Ave Unit 209A Fort Lauderdale, FL 2.0 2.0 1000 $3,300 $3.30 1d 1 0.20mi
3605 NE 32nd Ave Unit 209A Fort Lauderdale, FL 2.0 2.0 1000 $3,300 $3.30 20d 1 0.20mi
3700 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1025 $3,500 $3.41 24d 2 0.26mi
3031 N Ocean Blvd Fort Lauderdale, FL 2.0–3.0 2.0 1290 $3,200 $2.48 4d 4 0.29mi
3031 N Ocean Blvd Fort Lauderdale, FL 2.0–3.0 2.0 1290 $3,400 $2.63 8d 3 0.29mi
3031 N Ocean Blvd Fort Lauderdale, FL 2.0–3.0 2.0 1325 $3,475 $2.62 17d 3 0.29mi
3800 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1071 $3,200 $2.99 3d 7 0.32mi
3800 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1071 $3,300 $3.08 5d 6 0.32mi
3800 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1071 $3,400 $3.17 15d 6 0.32mi
3850 Galt Ocean Dr #1003 Fort Lauderdale, FL 1.0 1.5 1050 $3,300 $3.14 24d 1 0.35mi
3020 NE 32nd Ave Fort Lauderdale, FL 1.0–2.0 1.0–2.0 920 $3,200 $3.48 4d 4 0.36mi
3900 Galt Ocean Dr Fort Lauderdale, FL 1.0–2.0 1.5–2.0 1429 $3,100 $2.17 17d 4 0.39mi
3900 Galt Ocean Dr Fort Lauderdale, FL 2.0 1.5–2.0 1429 $4,675 $3.27 17d 3 0.39mi
2900 NE 30th St Unit H6 Fort Lauderdale, FL 2.0 2.0 1040 $3,200 $3.08 24d 1 0.42mi
2841 N Ocean Blvd Fort Lauderdale, FL 2.0 2.0 1150 $3,700 $3.22 15d 3 0.46mi
4010 Galt Ocean Dr Fort Lauderdale, FL 2.0–3.0 2.0 810 $3,200 $3.95 4d 3 0.46mi
4010 Galt Ocean Dr Fort Lauderdale, FL 2.0–3.0 2.0 810 $5,000 $6.17 5d 2 0.46mi
2317 N Ocean Blvd Fort Lauderdale, FL 2.0 1.5 980 $4,000 $4.08 24d 1 0.85mi
4013 N Ocean Dr #102 Fort Lauderdale, FL 1.0 1.5 790 $3,500 $4.43 24d 1 0.86mi
4144 El Mar Dr Unit 1 Lauderdale-By-The-Sea, FL 2.0 2.0 1116 $3,250 $2.91 24d 1 1.05mi
2029 N Ocean Blvd Fort Lauderdale, FL 2.0 2.0 1100 $3,350 $3.05 24d 2 1.09mi
2033 NE 33rd Ave Unit 3 Fort Lauderdale, FL 1.0 1.0 750 $2,900 $3.87 24d 1 1.09mi
3333 N Federal Hwy Fort Lauderdale, FL 2.0 1.0–2.0 736 $2,677 $3.63 2d 13 1.11mi
3411 N Federal Hwy Fort Lauderdale, FL 2.0 1.0–2.0 754 $2,885 $3.83 2d 59 1.15mi
2001 N Ocean Blvd #203 Fort Lauderdale, FL 1.0 1.0 890 $2,600 $2.92 24d 1 1.20mi
4800 Bayview Dr #303 Fort Lauderdale, FL 2.0 2.0 1032 $3,500 $3.39 24d 1 1.25mi
1680 NE 34th Ln Unit B Oakland Park, FL 2.0 2.0 1084 $3,100 $2.86 20d 1 1.49mi

HOA detail condo

Monthly dues
$695 · $8,340/yr
Likely covers
cablepoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-06-18
    days on market $194,000 Active 142 DOM
  2. 2026-06-17
    days on market $194,000 Active 141 DOM
  3. 2026-06-16
    days on market $194,000 Active 140 DOM
  4. 2026-06-15
    days on market $194,000 Active 139 DOM
  5. 2026-06-13
    days on market $194,000 Active 137 DOM
  6. 2026-06-09
    days on market $194,000 Active 133 DOM
  7. 2026-06-07
    days on market $194,000 Active 131 DOM
  8. 2026-06-04
    days on market $194,000 Active 128 DOM
  9. 2026-06-03
    days on market $194,000 Active 127 DOM
  10. 2026-06-02
    days on market $194,000 Active 126 DOM
  11. 2026-06-01
    days on market $194,000 Active 125 DOM
  12. 2026-05-31
    days on market $194,000 Active 124 DOM
  13. 2026-02-18
    price $194,000
  14. 2026-01-27
    listed $204,000 Active
  15. 2017-07-14
    soldstatus $98,000 443-char remark
    Show marketing remark (443 chars)

    1 Bed 1 Bath in great building, Amenities include 24 hour Security, Fantastic Pool and Sitting Area. Community room. Gym, Close to Great Restaurants, Shopping, Banks, Post Office, Pharmacy, Public transportation, Night life and The Beach.One Owner must be 55+, No leasing, Maintenance of 569.00 as of Jan 1,2017 includes Current Property Taxes which can change with new owner, Cable TV & Reserves are included. Income to qualify 44,382.00

  16. 2016-12-23
    listed $106,000 443-char remark
    Show marketing remark (443 chars)

    1 Bed 1 Bath in great building, Amenities include 24 hour Security, Fantastic Pool and Sitting Area. Community room. Gym, Close to Great Restaurants, Shopping, Banks, Post Office, Pharmacy, Public transportation, Night life and The Beach.One Owner must be 55+, No leasing, Maintenance of 569.00 as of Jan 1,2017 includes Current Property Taxes which can change with new owner, Cable TV & Reserves are included. Income to qualify 44,382.00

ⓘ 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
$3,717 · $310/mo
Projected year-2 tax
$3,717 · $310/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 X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 27 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
$39,130
− Mortgage interest
−$10,867
− Property taxes
−$3,717
− Insurance
−$970
− Repairs & maintenance
−$3,130
− Management
−$3,130
− HOA
−$8,340
− Depreciation
−$5,644
Taxable income
$3,331
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$800
After-tax cash flow
$4,878/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 — Fort Lauderdale

Score
82/100
State rank
#78
US rank
#1293

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Lauderdale, FL
County
Broward County · 1,963,430 people
City population
235,769
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
27,935
Household income
$93,879
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
912.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 16% Two or more races 14% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 4% Lithuanian 3% Scotch-Irish 3%
Foreign-born
24% · Canada, Jamaica, Dominican Republic
Languages at home
75% English-only · Spanish 14% Other Indo-European 5% Russian/Polish/Slavic 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
▼ -417.95%
Current HPI
325.3902
Rent YoY
▲ 3.63%
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

+83.0% since first listed
4 events — show timeline
  • 2026-02-18 Price Changed $194,000 Beaches MLS
  • 2026-01-27 Listed $204,000 Beaches MLS
  • 2017-07-14 Sold (MLS) $98,000 Beaches MLS
  • 2016-12-23 Listed $106,000 Beaches MLS

Property tax history

+5.7%/yr

Latest (2025): $3,717 · +9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…