CashFlowRE
Sign in Sign up
5168 NE 6th Ave
C- Composite 53.48
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 +17.9/30.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • Schools +4.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$149,000

5168 NE 6th Ave · Oakland Park, FL 33334
1 bd · 1.0 ba · 427 sqft · Condo · 1 Days on market
Built 1978 Good condition $316/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this stunning, bright, and cozy 2nd floor condo! This Gorgeous unit has been updated in 2023/2024 with Waterproof Vinyl flooring, new kitchen/appliances, A/C and impact windows, Water Heater (6 months old). This meticulously maintained complex, residents have access to amenities including tennis courts, a sparkling pool, an exercise room, and more. Situated in a prime location close to shopping, dining, and entertainment, this beautiful condo offers everything you need for comfortable and convenient living. Don't miss out on this gem! Investors are welcome. 40 year certification is completed.

Key facts

  • Exercise room
  • Water heater
  • Tennis courts

Tags

WATERPROOF VINYL FLOORINGNEW KITCHEN APPLIANCESIMPACT WINDOWSWATER HEATERTENNIS COURTSEXERCISE ROOM

Property features AI

Finance

  • Other: Living area reported as 427 (source: appraiser)
  • Financial info: Not a land-lease property; Pets allowed with breed, number, and size restrictions
  • HOA & community: Association: Village Park at Oakland; Monthly association fee of $316; Association covers grounds maintenance, pest control, common areas, and pool service; Community amenities include fitness center, laundry, management, picnic area, pool, tennis courts, on-site manager, bike storage, maintained community, parking, and security

Exterior

  • Parking: Assigned parking plus guest spaces; One open parking space
  • Security: Community security (through association)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Condominium; Two-story building with unit entry on the second level; Unit faces west; Resale condition
  • Construction: Block construction; Shingle roof; No foundation details listed; Built as part of a multi-story building
  • Exterior features: Fenced (other type); Second-floor entry

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: One bedroom on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric heating; Ceiling fan(s); Wall/window air conditioning units
  • Interior features: Blinds on windows; Unfurnished
  • Laundry & utility: Shared laundry in common area (lower level)

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 $149k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Cap rate 7.3% vs local median 3.8% in Oakland Park — 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 77/100 on livability (#193 in FL, #3,082 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: 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.
  • Zoned schools: North Andrews Gardens Elementary School (math 40% / reading 48%, grade F, #1,330 of 2,144 statewide, top 63%, 780 students, 77% FRL); James S. Rickards Middle School (math 18% / reading 31%, grade F, #522 of 571 statewide, top 93%, 755 students, 75% FRL); Northeast High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 1,552 students, 69% FRL) — zoned schools average 74% FRL vs 51% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 31% at this address vs 48% district-wide (-16 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.0%/yr); 355 active listings in the ZIP; 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 $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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,000

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.25%
Cap rate
7.31%
Cash-on-cash
3.62%
DSCR
1.16
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.01% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-17,735
Equity at exit
$22,216
10-year hold
IRR
-4.4%
Equity multiple
0.72×
Total profit
$-11,599
Equity at exit
$12,883

Cash invested: $41,720 (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 33334

Home prices YoY
-34.6%
Rents YoY
2.0%
Active inventory
355
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,863 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$316
Vacancy / Maint / Mgmt
$391
Net cashflow
$126

Break-even live

Break-even rent $1,703
Max offer price $149,000
Occupancy floor 88%

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
$37,250
Closing costs
$4,470
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.

HOA detail condo

Monthly dues
$316 · $3,792/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 2 events

  1. 2026-06-02
    remarks 610-char remark
  2. 2026-06-02
    listed $149,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 26 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
$22,355
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,788
− Management
−$1,788
− HOA
−$3,792
− Depreciation
−$4,335
Taxable loss
−$675
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$162
After-tax cash flow
$1,674/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 · 2 photos

Good 80/100 Cosmetic rehab

This 2nd floor condo is in excellent condition with recent updates, offering a bright and cozy living space. Investors can expect a good return with minimal investment in cosmetic upgrades.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping and pool maintenance — Improves curb appeal and adds value to the property

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping and pool maintenance — Improves curb appeal and adds value to the property

ⓘ 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 — Oakland Park

Score
77/100
State rank
#193
US rank
#3082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oakland Park, FL
County
Broward County · 1,963,430 people
City population
68,410
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
30,935
Household income
$75,361
Rent vs Own
43.3% rent · 56.7% own
Severe rent burden
1755.0

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 0.68)
Race & ethnicity
White 43% Hispanic / Latino 32% Two or more races 25% Black 17% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4%
Common ancestry
Hispanic 5% Lithuanian 3% Romanian 2%
Foreign-born
31% · Canada, Jamaica, Vietnam
Languages at home
59% English-only · Spanish 28% Other Indo-European 5% French/Haitian/Cajun 5%

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
▼ -208.58%
Current HPI
394.9526
Rent YoY
▲ 2.01%
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

+7742.1% since first listed
3 events — show timeline
  • 2026-06-01 Listed $149,000 Beaches MLS
  • 2023-12-01 Rental Removed $1,900 APPFOLIO
  • 2023-11-10 Listed for Rent $1,900 APPFOLIO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…