CashFlowRE
Sign in Sign up
3200 NE 7th Ct Unit 308c
C Composite 57.69
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 +20.9/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$150,000

3200 NE 7th Ct Unit 308c · Pompano Beach, FL 33062
1 bd · 1.0 ba · 644 sqft · Condo public records · 99 Days on market
Built 1964 $513/mo HOA · 22% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WOW factor, perfect turnkey. Something special, this is an open concept unit located between the intracoastal & the ocean in Pompano Beach. Renovated 1bed/1bath on 3rd floor. Oceanside is a boutique building, well maintained. Spacious living & dining room & open kitchen w/ barstools. Bathroom w/ shower & tub. Hurricane window in the south by bedroom. Central A/C, 5 years, under 10y warranty. Tiles throughout. Fleshly painted. Furniture optional. Common laundry on every floor. Full storage. Huge, heated pool & BBQ area. Private beach access. Fun, secure and exiting area, great for residence or gateaway. Check this: boating, fishing, golfing, biking, snorkeling,

Key facts

  • Hurricane window
  • Full storage
  • Common laundry

Tags

OPEN CONCEPT UNITHURRICANE WINDOWCOMMON LAUNDRYFULL STORAGEHEATED POOLPRIVATE BEACH ACCESS

Property features AI

Finance

  • Other: Waterfront: No
  • Financial info: Land lease exists with monthly amount; Property has land lease
  • HOA & community: Association with amenities including pool, cabana, shuffleboard court, community room, library, picnic area, car wash area, storage, trash chute; Quarterly association fee; Association fee includes grounds and structure maintenance, sewer, trash, water, common areas, elevator, legal/accounting, roof repairs, recreation facility and pool service

Exterior

  • Parking: Open guest parking
  • Security: Fire alarm; Smoke detectors; Other security features
  • Utilities: Cable not available
  • Home design: Stock cooperative; Resale unit; Third-floor entry with elevator; North-facing
  • Construction: CBS construction; 3-story building
  • Exterior features: Open porch; Porch

Interior

  • Kitchen: Electric range; Microwave; Refrigerator; Disposal
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heating; Central electric air conditioning
  • Interior features: Electric water heater; Disposal; Negotiable furniture; Drapes and rods
  • Laundry & utility: Electric water heater

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 $150k.

Deal economics

  • At list price, monthly cash flow is $141 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 soft (-0.4%/yr); 843 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); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($84k/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 $1k 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 ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $58k; list at $150k implies a 156% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 22% of rent.
  • Climate carrying-cost: major flood risk; 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 $136,500 (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 1964 — 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
1.55%
Cap rate
7.95%
Cash-on-cash
5.93%
DSCR
1.26
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.48×
Total profit
$-21,718
Equity at exit
$22,365
10-year hold
IRR
-17.9%
Equity multiple
0.24×
Total profit
$-31,959
Equity at exit
$12,969

Cash invested: $42,000 (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 33062

Rents YoY
-0.4%
Active inventory
843
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,332 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$273 /mo · $3,274/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$513
Vacancy / Maint / Mgmt
$490
Net cashflow
$141

Break-even live

Break-even rent $2,154
Max offer price $150,000
Occupancy floor 89%

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
$37,500
Closing costs
$4,500
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
3212 NE 7th Pl #10 Pompano Beach, FL 1.0 1.0 508 $1,850 $3.64 15d 1 0.06mi
3208 NE 9th St Unit 1504009P Pompano Beach, FL 1.0 376 $3,004 $7.99 22d 1 0.13mi
3204 NE 9th St Unit 1503989P Pompano Beach, FL 2.0 1.0 440 $2,916 $6.62 3d 2 0.13mi
3212 NE 9th St Unit A104 Pompano Beach, FL 1.0 1.0 630 $2,300 $3.65 24d 1 0.13mi
3205 NE 9th St Unit 1503950P Pompano Beach, FL 1.0 376 $2,899 $7.71 16d 1 0.15mi
906 N Riverside Dr Unit 1504065P Pompano Beach, FL 1.0 527 $2,758 $5.23 17d 1 0.16mi
906 N Riverside Dr Unit 1503945P Pompano Beach, FL 1.0 527 $2,686 $5.10 20d 1 0.16mi
906 N Riverside Dr Unit 1-9 Pompano Beach, FL 2.0 1.0 679 $2,000 $2.95 15d 1 0.16mi
3220 NE 10th St #5 Pompano Beach, FL 1.0 1.0 560 $1,700 $3.04 24d 1 0.17mi
531 N Ocean Blvd #1203 Pompano Beach, FL 1.0 1.0 700 $2,600 $3.71 24d 1 0.24mi
525 N Ocean Blvd #616 Pompano Beach, FL 1.0 1.0 700 $3,500 $5.00 24d 1 0.27mi
525 N Ocean Blvd #1916 Pompano Beach, FL 1.0 1.0 700 $2,200 $3.14 15d 1 0.27mi
1110 N Riverside Dr Pompano Beach, FL 1.0 1.0 560 $1,888 $3.37 11d 2 0.27mi
1110 N Riverside Dr Pompano Beach, FL 1.0 1.0 560 $1,762 $3.15 24d 2 0.27mi
3203 NE 5th St Unit 1 Pompano Beach, FL 1.0 400 $2,200 $5.50 24d 1 0.31mi
505 N Riverside Dr Pompano Beach, FL 1.0 1.0 695 $4,100 $5.90 22d 2 0.34mi
505 N Riverside Dr Pompano Beach, FL 1.0 1.0 695 $5,100 $7.34 24d 2 0.34mi
3230 NE 13th St Pompano Beach, FL 1.0 1.0 546 $3,450 $6.31 8d 2 0.35mi
400 N Riverside Dr Pompano Beach, FL 1.0–2.0 1.5–2.0 919 $2,400 $2.61 20d 4 0.41mi
3201 NE 14th Street Cswy #406 Pompano Beach, FL 1.0 1.0 650 $1,900 $2.92 15d 1 0.46mi
3220 NE 15th St Unit 2 Pompano Beach, FL 1.0 1.0 650 $2,300 $3.54 24d 1 0.48mi
3220 NE 15th St Pompano Beach, FL 2.0 1.0 750 $2,995 $3.99 24d 1 0.48mi
3240 NE 16th St #3 Pompano Beach, FL 1.0 1.0 478 $1,750 $3.66 24d 1 0.56mi
3240 NE 16th St #7 Pompano Beach, FL 1.0 1.0 478 $1,700 $3.56 24d 1 0.56mi
2731 NE 14th St Unit 138 Pompano Beach, FL 1.0 1.5 710 $2,200 $3.10 24d 1 0.59mi
3210 Canal Dr Unit 6 Pompano Beach, FL 1.0 1.0 540 $1,960 $3.63 24d 1 0.61mi
3210 Canal Dr Unit 8 Pompano Beach, FL 1.0 1.0 540 $2,095 $3.88 24d 1 0.61mi
3210 Canal Dr Unit 5 Pompano Beach, FL 1.0 1.0 540 $1,995 $3.69 24d 1 0.61mi
3210 Canal Dr Apt 7 Pompano Beach, FL 1.0 1.0 540 $1,970 $3.65 24d 1 0.61mi
3208 Canal Dr Unit 4 Pompano Beach, FL 1.0 1.0 540 $1,950 $3.61 24d 1 0.61mi
1610 N Ocean Blvd #603 Pompano Beach, FL 1.0 1.0 740 $3,000 $4.05 24d 1 0.63mi
133 N Pompano Beach Blvd Pompano Beach, FL 1.0–2.0 1.5–2.5 1065 $3,200 $3.00 24d 6 0.64mi
133 N Pompano Beach Blvd Pompano Beach, FL 1.0–2.0 1.5–2.5 1065 $2,800 $2.63 5d 7 0.64mi
3207 Marine Dr Unit A Pompano Beach, FL 1.0 1.0 700 $2,100 $3.00 24d 1 0.71mi
1061 NE 23rd Ter Unit 8 Pompano Beach, FL 1.0 1.0 650 $1,425 $2.19 24d 1 0.73mi
1101 NE 23rd Ter Pompano Beach, FL 1.0 1.0 500 $1,600 $3.20 11d 1 0.73mi
1101 NE 23rd Ter Unit 4 Pompano Beach, FL 1.0 1.0 500 $1,550 $3.10 11d 1 0.73mi
2701 NE 1st St Pompano Beach, FL 1.0–2.0 1.0 662 $1,975 $2.98 11d 2 0.86mi
101 Briny Ave #806 Pompano Beach, FL 1.0 1.0 672 $2,500 $3.72 5d 1 0.89mi
101 Briny Ave #1005 Pompano Beach, FL 1.0 1.0 672 $3,000 $4.46 24d 1 0.89mi

HOA detail condo

Monthly dues
$513 · $6,156/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 $150,000 Active 99 DOM
  2. 2026-06-17
    days on market $150,000 Active 98 DOM
  3. 2026-06-16
    days on market $150,000 Active 97 DOM
  4. 2026-06-15
    days on market $150,000 Active 96 DOM
  5. 2026-06-13
    days on market $150,000 Active 94 DOM
  6. 2026-06-09
    days on market $150,000 Active 90 DOM
  7. 2026-06-07
    days on market $150,000 Active 88 DOM
  8. 2026-06-04
    days on market $150,000 Active 85 DOM
  9. 2026-06-03
    days on market $150,000 Active 84 DOM
  10. 2026-06-02
    days on market $150,000 Active 83 DOM
  11. 2026-06-01
    days on market $150,000 Active 82 DOM
  12. 2026-05-31
    days on market $150,000 Active 81 DOM
  13. 2026-04-15
    price $150,000
  14. 2025-10-30
    listed $155,000 Active
  15. 2025-10-21
    historical
  16. 2025-09-05
    listed $175,000 Active
  17. 2024-04-09
    price $173,000
  18. 2024-04-06
    price $175,000
  19. 2024-03-27
    price $178,000
  20. 2008-12-17
    soldstatus $58,500

ⓘ 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
$3,274 · $273/mo
Projected year-2 tax
$3,274 · $273/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 7/10 Severe FEMA zone X (unshaded) · 94% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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
$27,985
− Mortgage interest
−$8,402
− Property taxes
−$3,274
− Insurance
−$1,547
− Repairs & maintenance
−$2,239
− Management
−$2,239
− HOA
−$6,156
− Depreciation
−$4,364
Taxable loss
−$235
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$57
After-tax cash flow
$1,748/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)
24,920
Household income
$83,582
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
1298.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 16% Two or more races 12% Black 3%
Hispanic origin (detail)
Puerto Rican 4% Cuban 3%
Common ancestry
Romanian 4% Italian 3% Scotch-Irish 2%
Foreign-born
22% · Canada, Jamaica, Dominican Republic
Languages at home
74% English-only · Spanish 14% Other Indo-European 4% 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
▼ -427.01%
Current HPI
342.9461
Rent YoY
▼ -0.36%
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

+156.4% since first listed
8 events — show timeline
  • 2026-04-15 Price Changed $150,000 Beaches MLS
  • 2025-10-30 Listed $155,000 Beaches MLS
  • 2025-10-21 Listing Removed Beaches MLS
  • 2025-09-05 Listed $175,000 Beaches MLS
  • 2024-04-09 Price Changed $173,000 FSBO.com
  • 2024-04-06 Price Changed $175,000 FSBO.com
  • 2024-03-27 Price Changed $178,000 FSBO.com
  • 2008-12-17 Sold (MLS) $58,500 MARMLS

Property tax history

+5.9%/yr

Latest (2025): $3,274 · -2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…