CashFlowRE
Sign in Sign up
1260 SW 6th Ave
C- Composite 51.06
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • DSCR +4.6/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • 1% rule +3.2/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$345,000

1260 SW 6th Ave · Deerfield Beach, FL 33441
3 bd · 3.0 ba · 1,250 sqft · SingleFamily public records · 9 Days on market
Built 1973 7,140 sqft lot Est $418k · 17% under

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

Listing remarks

Great opportunity for investors, renovators, or buyers looking to add value. This home offers solid potential but requires repairs and updating. Property is being sold as-is, with seller making no repairs. Buyers are encouraged to conduct their own inspections and verify all information. NO FHA

Key facts

  • 7,140 sq ft lot
  • 2 parking spots
  • Built 1973

Property features AI

Exterior

  • Utilities: No utilities listed
  • Home design: Single family residence; Single-story
  • Construction: Concrete construction
  • Exterior features: Not waterfront; No fixed-bridge waterfront features (property not waterfront)

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: No special interior features listed; Unfurnished

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 3-bed/3.0-bath single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $101 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $284k (17.8% below list).
  • Recommended offer: $284k (17.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.1% 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: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Deerfield Beach High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 2,251 students, 69% FRL) — zoned schools average 69% FRL vs 51% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.2%/yr); 300 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $2,837/mo this rent would consume 58% of the median local household income ($59k/yr) (locally 2148% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $52k; list at $345k implies a 565% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $283,724 (17.8% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.82%
Cap rate
6.64%
Cash-on-cash
1.25%
DSCR
1.06
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$417,500
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1411 SW 5th Ter 0.14mi 3/2.0 1,242 (-1%) 2mo $415,000 $334 87
439 SW Natura Ave Unit A 0.71mi 2/2.0 (-1) 1,230 (-2%) 3mo $175,000 $142 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-51,936
Equity at exit
$51,441
10-year hold
IRR
-8.0%
Equity multiple
0.51×
Total profit
$-46,869
Equity at exit
$29,829

Cash invested: $96,600 (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 33441

Rents YoY
2.2%
Active inventory
300
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,837 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$188 /mo · $2,251/yr
Insurance
$144
HOA
$0
Vacancy / Maint / Mgmt
$596
Net cashflow
$101

Break-even live

Break-even rent $2,710
Max offer price $345,000
Occupancy floor 91%

Sensitivity live

Price -10% $296 -5% $199 +0% $101 +5% $3 +10% $-94
Rent -10% $-123 -5% $-11 +0% $101 +5% $213 +10% $325
Rate -1.0pp $275 -0.5pp $189 base $101 +0.5pp $11 +1.0pp $-79

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
$86,250
Closing costs
$10,350
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
1230 SW 6th Ave Deerfield Beach, FL 4.0 2.0 1236 $2,965 $2.40 4d 1 0.05mi
510 SW 13th Pl Deerfield Beach, FL 4.0 2.0 1236 $3,199 $2.59 26d 1 0.08mi
401 SW 13th Pl Deerfield Beach, FL 3.0 1.5 892 $1,995 $2.24 26d 1 0.11mi
401 SW 13th Pl Deerfield Beach, FL 3.0 1.5 892 $2,095 $2.35 4d 1 0.11mi
521 SW 11th Dr Deerfield Beach, FL 3.0 2.0 1298 $2,950 $2.27 24d 1 0.12mi
405 SW 13th Pl Deerfield Beach, FL 3.0 1.5 892 $2,095 $2.35 26d 1 0.13mi
1335 S Dixie Hwy #404 Deerfield Beach, FL 3.0 1.5 892 $2,050 $2.30 26d 1 0.19mi
223 SW 14th Pl Deerfield Beach, FL 3.0 2.0 1550 $2,950 $1.90 6d 1 0.26mi
341 SW 15th St Deerfield Beach, FL 2.0 1.0 1111 $3,000 $2.70 26d 1 0.29mi
831 SW 14th Ct Deerfield Beach, FL 3.0 2.0 1056 $2,850 $2.70 26d 1 0.31mi
588 Trace Cir Deerfield Beach, FL 2.0 2.0 943 $2,275 $2.41 12d 2 0.33mi
588 Trace Cir #206 Deerfield Beach, FL 2.0 2.0 1000 $2,350 $2.35 26d 1 0.33mi
677 Trace Cir #101 Deerfield Beach, FL 2.0 2.0 887 $1,900 $2.14 26d 1 0.37mi
5350 NE 5th Ter Pompano Beach, FL 2.0 1.0 950 $1,900 $2.00 26d 1 0.38mi
841 NE 51st Ct Deerfield Beach, FL 4.0 2.0 1518 $2,850 $1.88 6d 1 0.44mi
1428 SW 1st Ave Deerfield Beach, FL 2.0 2.0 1160 $3,450 $2.97 19d 1 0.47mi
1433 NE 53rd Ct Pompano Beach, FL 3.0 2.0 1225 $3,950 $3.22 26d 1 0.48mi
1183 SE 1st Ter Deerfield Beach, FL 3.0 2.0 1131 $4,650 $4.11 26d 1 0.53mi
941 NE 50th St Deerfield Beach, FL 3.0 2.0 1105 $2,850 $2.58 26d 1 0.58mi
1309 SE 1st Way Deerfield Beach, FL 3.0 2.0 1273 $3,500 $2.75 26d 1 0.59mi
920 Rich Dr Deerfield Beach, FL 1.0–2.0 1.0–2.0 1068 $1,900 $1.78 26d 4 0.61mi
1597 NE 53rd Ct Pompano Beach, FL 2.0 1.0 930 $2,775 $2.98 0d 1 0.62mi
927 Siesta Key Blvd Deerfield Beach, FL 1.0–2.0 1.0–2.0 975 $2,200 $2.26 4d 25 0.63mi
1633 NE 53rd Ct Pompano Beach, FL 3.0 1.0 1100 $2,400 $2.18 15d 1 0.64mi
660 Siesta Key Cir Deerfield Beach, FL 2.0 2.0 1070 $1,940 $1.81 26d 1 0.66mi
1123 SE 2nd Ave Deerfield Beach, FL 3.0 2.0 1599 $3,495 $2.19 19d 1 0.68mi
1123 SE 2nd Ave Unit 1123 Deerfield Beach, FL 3.0 2.0 1599 $3,750 $2.35 26d 1 0.68mi
737 SE 1st Way Deerfield Beach, FL 1.0–2.0 1.0–2.0 885 $2,100 $2.37 0d 2 0.72mi
791 SE 1st Way #74 Deerfield Beach, FL 2.0 2.5 1070 $2,250 $2.10 0d 1 0.72mi
737 SE 1st Way #302 Deerfield Beach, FL 2.0 2.0 1070 $2,100 $1.96 26d 1 0.72mi
219 SE 13th St Deerfield Beach, FL 2.0 2.0 1556 $3,200 $2.06 6d 1 0.73mi
222 SE 11th Ct Deerfield Beach, FL 3.0 2.0 1549 $3,950 $2.55 26d 1 0.74mi
959 SE 2nd Ave #204 Deerfield Beach, FL 2.0 2.0 1000 $2,000 $2.00 16d 1 0.75mi
733 SE 1st Way #109 Deerfield Beach, FL 2.0 2.0 1033 $2,700 $2.61 0d 1 0.75mi
733 SE 1st Way #109 Deerfield Beach, FL 2.0 2.0 1033 $2,850 $2.76 16d 1 0.75mi
223 SE 14th Pl Deerfield Beach, FL 3.0 2.0 1413 $2,900 $2.05 6d 1 0.75mi
223 SE 14th Pl Deerfield Beach, FL 3.0 2.0 1413 $2,900 $2.05 26d 1 0.75mi
959 SE 2nd Ave Deerfield Beach, FL 1.0–2.0 1.5–2.0 900 $2,000 $2.22 18d 2 0.76mi
1741 NE 52nd St Pompano Beach, FL 3.0 2.0 1243 $2,500 $2.01 26d 1 0.79mi
265 SE 10th St Unit 1C Deerfield Beach, FL 2.0 2.0 1012 $2,500 $2.47 6d 1 0.81mi

Listing history 24 events

  1. 2026-06-21
    days on market $345,000 Active 9 DOM
  2. 2026-06-18
    days on market $345,000 Active 6 DOM
  3. 2026-06-17
    days on market $345,000 Active 5 DOM
  4. 2026-06-16
    days on market $345,000 Active 4 DOM
  5. 2026-06-15
    days on market $345,000 Active 3 DOM
  6. 2026-06-13
    remarks 295-char remark
  7. 2026-06-13
    pricedays on marketlisting id $345,000 Active 1 DOM
  8. 2026-06-09
    days on market $359,900 Active 322 DOM
  9. 2026-06-07
    days on market $359,900 Active 320 DOM
  10. 2026-06-04
    days on market $359,900 Active 317 DOM
  11. 2026-06-03
    days on market $359,900 Active 316 DOM
  12. 2026-06-02
    days on market $359,900 Active 315 DOM
  13. 2026-06-01
    days on market $359,900 Active 314 DOM
  14. 2026-05-31
    days on market $359,900 Active 313 DOM
  15. 2026-04-09
    price $359,900
  16. 2025-09-29
    price $372,900
  17. 2025-09-11
    price $374,900
  18. 2025-08-18
    price $379,900
  19. 2025-08-06
    price $399,900
  20. 2025-07-23
    price $409,900
  21. 2025-07-23
    price $399,900
  22. 2025-07-21
    listed $410,000 Active
  23. 1986-05-16
    soldstatus $51,900
  24. 1973-01-01
    soldstatus $21,000

ⓘ 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
$2,251 · $188/mo
Projected year-2 tax
$2,864 · $239/mo
Expected delta
+$613/yr (+$51/mo · 27.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°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 · 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
$34,047
− Mortgage interest
−$19,325
− Property taxes
−$2,251
− Insurance
−$1,725
− Repairs & maintenance
−$2,724
− Management
−$2,724
− Depreciation
−$10,036
Taxable loss
−$4,738
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,137
After-tax cash flow
$2,348/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 — 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)
30,153
Household income
$58,594
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
2148.0

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 0.71)
Race & ethnicity
White 39% Black 33% Hispanic / Latino 17% Two or more races 15% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Cuban 3% Dominican 1%
Common ancestry
Hispanic 11% Estonian 5% Romanian 3%
Foreign-born
29% · Canada, Jamaica, Guatemala
Languages at home
65% English-only · Spanish 13% French/Haitian/Cajun 11% Other Indo-European 9%

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
▼ -353.25%
Current HPI
404.3829
Rent YoY
▲ 2.17%
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

+1613.8% since first listed
10 events — show timeline
  • 2026-04-09 Price Changed $359,900 Beaches MLS
  • 2025-09-29 Price Changed $372,900 Beaches MLS
  • 2025-09-11 Price Changed $374,900 Beaches MLS
  • 2025-08-18 Price Changed $379,900 Beaches MLS
  • 2025-08-06 Price Changed $399,900 Beaches MLS
  • 2025-07-23 Price Changed $409,900 Beaches MLS
  • 2025-07-23 Price Changed $399,900 Beaches MLS
  • 2025-07-21 Listed $410,000 Beaches MLS
  • 1986-05-16 Sold (Public Records) $51,900 Public Records
  • 1973-01-01 Sold (Public Records) $21,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $2,251 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…