CashFlowRE
Sign in Sign up
9330 Lime Bay Blvd #209
D Composite 43.61
Why this score? — see what drove the D 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 +10.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • DSCR +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$54,900

9330 Lime Bay Blvd #209 · Tamarac, FL 33321
1 bd · 2.0 ba · 750 sqft · Condo public records · 74 Days on market
Built 1974 $995/mo HOA · 53% of rent

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

Listing remarks

Welcome to Lime Bay. This 1 Bedroom, 1.5 Bathroom condo offers 750 Sq Ft. Located in a 55+ community. Second floor entry with an enclosed balcony. Walk-in closet and carpet floors. The community offers convenient laundry facilities, 1 assigned parking space, and amenities including a pool, tennis courts, and maintained community grounds.

Key facts

  • Laundry facilities
  • Enclosed balcony
  • Walk-in closet

Tags

ENCLOSED BALCONYWALK-IN CLOSETLAUNDRY FACILITIESASSIGNED PARKING SPACERESORT-STYLE AMENITIESPOOL

Property features AI

Finance

  • Other: Pets allowed with size limit (maximum 20 lbs)
  • Financial info: Association fee: $995 monthly
  • HOA & community: Monthly association fee; Association fee covers water, sewer and trash; Association amenities include laundry and pool; Senior community

Exterior

  • Parking: Assigned parking; Guest parking; One assigned space
  • Security: Secured elevator
  • Utilities: Water included in HOA; Sewer included in HOA; Trash included in HOA; Electric service
  • Home design: Attached property; 3 stories total; Second-floor entry
  • Construction: Block construction; Resale property
  • Exterior features: Association pool

Interior

  • Kitchen: Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Second floor entry; Walk-in closet(s); Has view
  • 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/2.0-bath condo listed at $55k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-323/yr) — negative.
  • To cash-flow at today's rent, offer at most $50k (8.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Recommended offer: $50k (8.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 3.9% in Tamarac — 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 76/100 on livability (#239 in FL, #3,785 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute 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.
  • Zoned schools: Challenger Elementary School (math 37% / reading 53%, grade D-, #1,271 of 2,144 statewide, top 60%, 909 students, 62% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); J. P. Taravella High School (math 19% / reading 45%, grade F, #415 of 667 statewide, top 63%, 2,586 students, 54% FRL).
  • Market conditions: Rents soft (-1.9%/yr); 594 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 ($62k/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 $380 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 74 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $44k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price; HOA is 53% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $50,148 (8.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. 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
3.39%
Cap rate
5.70%
Cash-on-cash
-2.10%
DSCR
0.91
GRM
2.5

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
-34.4%
Equity multiple
0.00×
Total profit
$-15,355
Equity at exit
$8,186
10-year hold
IRR
Equity multiple
-1.20×
Total profit
$-33,773
Equity at exit
$4,747

Cash invested: $15,372 (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 33321

Home prices YoY
-30.4%
Rents YoY
-1.9%
Active inventory
594
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,864 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$193 /mo · $2,320/yr
Insurance
$23
HOA
$995
Vacancy / Maint / Mgmt
$391
Net cashflow
$-27

Break-even live

Break-even rent $1,898
Max offer price $50,148
Occupancy floor 96%

Sensitivity live

Price -10% $4 -5% $-11 +0% $-27 +5% $-42 +10% $-58
Rent -10% $-174 -5% $-101 +0% $-27 +5% $47 +10% $120
Rate -1.0pp $1 -0.5pp $-13 base $-27 +0.5pp $-41 +1.0pp $-56

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
$13,725
Closing costs
$1,647
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
9360 Lime Bay Blvd #314 Tamarac, FL 1.0 1.5 750 $1,640 $2.19 17d 1 0.01mi
9330 Lime Bay Blvd #301 Tamarac, FL 2.0 2.0 950 $1,650 $1.74 26d 1 0.03mi
9401 Lime Bay Blvd #305 Tamarac, FL 2.0 2.0 950 $1,850 $1.95 26d 1 0.07mi
9499 W McNab Rd #208 Tamarac, FL 2.0 2.0 820 $2,050 $2.50 24d 1 0.13mi
9499 W McNab Rd #208 Tamarac, FL 2.0 2.0 820 $1,950 $2.38 1d 1 0.13mi
9301 Lime Bay Blvd Tamarac, FL 1.0–2.0 1.5–2.0 850 $1,400 $1.65 26d 2 0.14mi
9311 Wedgewood Dr Unit A19 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 26d 1 0.24mi
9608 W McNab Rd #103 Tamarac, FL 2.0 2.0 820 $1,750 $2.13 24d 1 0.26mi
9315 Wedgewood Dr Unit B19 Tamarac, FL 2.0 2.0 1060 $2,495 $2.35 26d 1 0.30mi
9091 Lime Bay Blvd #212 Tamarac, FL 1.0 1.0 700 $1,500 $2.14 12d 1 0.30mi
9234 Wedgewood Ln Unit D7 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 26d 1 0.36mi
9920 NW 68th Pl Tamarac, FL 2.0 2.0 890 $1,975 $2.22 26d 2 0.42mi
9905 Westwood Dr Unit 18-3 Tamarac, FL 1.0 1.0 615 $1,625 $2.64 26d 1 0.59mi
9905 Westwood Dr Unit 16-3 Tamarac, FL 1.0 1.0 615 $1,595 $2.59 1d 1 0.59mi
9907 Westwood Dr Unit 24-2 Tamarac, FL 2.0 1.0 939 $2,000 $2.13 26d 1 0.62mi
9909 Westwood Dr Unit 16-1 Tamarac, FL 1.0 1.0 615 $1,650 $2.68 26d 1 0.65mi
9909 Westwood Dr Unit 23-1 Tamarac, FL 2.0 1.0 939 $1,880 $2.00 26d 1 0.65mi
9909 Westwood Dr Unit 23-1 Tamarac, FL 2.0 1.0 939 $1,870 $1.99 7d 1 0.65mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 4d 1 0.65mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 17d 1 0.65mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 1d 1 0.65mi
7640 Westwood Dr #411 Tamarac, FL 2.0 2.0 958 $1,850 $1.93 1d 1 0.68mi
8601 W McNab Rd Tamarac, FL 3.0 1.0–2.0 993 $2,211 $2.23 1d 12 0.69mi
9065 Preston Pl Unit 16202 Tamarac, FL 2.0 2.0 1036 $2,650 $2.56 26d 1 0.71mi
5819 Hampton Hills Blvd Tamarac, FL 2.0 2.0 1077 $2,450 $2.27 22d 1 0.71mi
7435 Woodmont Ter #202 Tamarac, FL 2.0 2.0 926 $1,850 $2.00 19d 1 0.72mi
9070 Preston Pl #9070 Tamarac, FL 2.0 2.0 1036 $2,500 $2.41 24d 1 0.72mi
7670 Westwood Dr #703 Tamarac, FL 2.0 2.0 984 $1,850 $1.88 26d 1 0.72mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $2,881 $3.11 21d 1 0.72mi
8650 NW 61st St Tamarac, FL 1.0–2.0 1.0 866 $1,737 $2.01 1d 16 0.72mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $3,870 $4.18 26d 1 0.72mi
7610 Westwood Dr Tamarac, FL 2.0–3.0 2.0 1017 $1,980 $1.95 19d 1 0.74mi
7410 Woodmont Ter #204 Tamarac, FL 2.0 2.0 926 $1,880 $2.03 17d 1 0.74mi
9978 N Belfort Cir #206 Fort Lauderdale, FL 1.0 2.0 827 $2,400 $2.90 26d 1 0.76mi
9064 Plymouth Pl #9064 Tamarac, FL 2.0 2.0 1036 $2,550 $2.46 22d 1 0.77mi
8310 Sands Point Blvd Unit L305 Tamarac, FL 1.0 1.5 825 $1,600 $1.94 9d 1 0.77mi
8800 NW 78th Ct Tamarac, FL 1.0–2.0 1.0–2.0 910 $1,848 $2.03 1d 15 0.89mi
8311 Sands Point Blvd Unit 106 Tamarac, FL 1.0 1.5 825 $1,750 $2.12 9d 1 0.90mi
9560 Weldon Cir Unit J308 Fort Lauderdale, FL 2.0 1.5 981 $1,900 $1.94 26d 1 0.91mi
9560 Weldon Cir Unit J308 Fort Lauderdale, FL 2.0 1.5 981 $1,900 $1.94 5d 1 0.91mi

HOA detail condo

Monthly dues
$995 · $11,940/yr
Likely covers
landscapingpoolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-21
    days on market $54,900 Active 74 DOM
  2. 2026-06-18
    days on market $54,900 Active 71 DOM
  3. 2026-06-17
    days on market $54,900 Active 70 DOM
  4. 2026-06-16
    days on market $54,900 Active 69 DOM
  5. 2026-06-15
    days on market $54,900 Active 68 DOM
  6. 2026-06-13
    days on market $54,900 Active 66 DOM
  7. 2026-06-09
    days on market $54,900 Active 62 DOM
  8. 2026-06-08
    days on market $54,900 Active 61 DOM
  9. 2026-06-07
    pricedays on market $54,900 Active 60 DOM
  10. 2026-06-04
    days on market $64,900 Active 57 DOM
  11. 2026-06-03
    days on market $64,900 Active 56 DOM
  12. 2026-06-02
    days on market $64,900 Active 55 DOM
  13. 2026-06-01
    days on market $64,900 Active 54 DOM
  14. 2026-05-31
    days on market $64,900 Active 53 DOM
  15. 2026-05-05
    price $64,900
  16. 2026-04-08
    listed $69,900 Active
  17. 2017-03-06
    soldstatus $43,500
  18. 1998-05-08
    soldstatus $16,000
  19. 1975-01-01
    soldstatus $23,500

ⓘ 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
$2,320 · $193/mo
Projected year-2 tax
$2,320 · $193/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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥106°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$22,363
− Mortgage interest
−$3,075
− Property taxes
−$2,320
− Insurance
−$274
− Repairs & maintenance
−$1,789
− Management
−$1,789
− HOA
−$11,940
− Depreciation
−$1,597
Taxable loss
−$422
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$101
After-tax cash flow
$-221/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 — Tamarac

Score
76/100
State rank
#239
US rank
#3785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamarac, FL
County
Broward County · 1,963,430 people
City population
105,666
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
51,216
Household income
$62,066
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
1394.0

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 0.70)
Race & ethnicity
Hispanic / Latino 34% White 33% Black 27% Two or more races 20% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 5% Dominican 3%
Common ancestry
Romanian 3% Hispanic 3% Scotch-Irish 2%
Foreign-born
38% · Canada, Jamaica, Dominican Republic
Languages at home
63% English-only · Spanish 29% French/Haitian/Cajun 4% Other Indo-European 1%

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
▼ -158.63%
Current HPI
362.2989
Rent YoY
▼ -1.86%
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

+176.2% since first listed
5 events — show timeline
  • 2026-05-05 Price Changed $64,900 MARMLS
  • 2026-04-08 Listed $69,900 MARMLS
  • 2017-03-06 Sold (Public Records) $43,500 Public Records
  • 1998-05-08 Sold (Public Records) $16,000 Public Records
  • 1975-01-01 Sold (Public Records) $23,500 Public Records

Property tax history

+16.8%/yr

Latest (2025): $2,320 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…