CashFlowRE
Sign in Sign up
2701 E Golf Blvd #2017
C- Composite 51.07
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 +16.9/30.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

2701 E Golf Blvd #2017 · Pompano Beach, FL 33064
2 bd · 2.0 ba · 825 sqft · Condo public records · 27 Days on market
Built 1969 $463/mo HOA · 23% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

Key facts

  • Sw view
  • Premium tile
  • New ss appliances

Tags

UPGRADEDSW VIEWCOMMUNITY POOLSPREMIUM TILEPREMIUM KITCHEN CABINETSNEW SS APPLIANCES

Property features AI

Finance

  • Other: Pets allowed (cats and dogs OK; breed restrictions may apply)
  • HOA & community: Association: Leisureville Fairway Eleven Inc (and Leisureville Community Association Inc); HOA fee collected quarterly ($600); Second association fee collected monthly; Association maintains grounds, structure, roof repairs, pest control, trash, sewer, water, common areas and recreation facilities; Community amenities include clubhouse, golf course, parking, pool (heated), sauna, shuffleboard, bocce ball, storage; Senior community

Exterior

  • Parking: Assigned parking (1 space)
  • Utilities: Public water; Public sewer; Cable available; Electricity connected; Water and sewer connected
  • Home design: Condominium; Two-story building with second-floor entry; Facing east; Resale property
  • Construction: Block construction; Concrete, mixed, and tile roofing with wood truss/rafter; Built as part of Leisureville Fairway Eleven
  • Exterior features: Located on a golf course; Asphalt road frontage; Public maintained road; Not waterfront

Interior

  • Kitchen: Electric range; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Tile
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central air conditioning (electric)
  • Interior features: Kitchen island; Walk-in closets; ENERGY STAR qualified windows; Storm windows; Shutters
  • Laundry & utility: Laundry room; 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 2-bed/2.0-bath condo listed at $155k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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: 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.
  • Zoned schools: Palmview Elementary School (math 24% / reading 41%, grade F, #1,787 of 2,144 statewide, top 84%, 532 students, 82% FRL); Crystal Lake Middle School (math 24% / reading 38%, grade F, #462 of 571 statewide, top 81%, 1,055 students, 74% FRL); Blanche Ely High School (math 7% / reading 29%, grade F, #570 of 667 statewide, top 86%, 1,906 students, 75% FRL) — zoned schools average 77% FRL vs 51% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 48% district-wide (-20 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 (+1.8%/yr); 591 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); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($71k/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 $5k 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 27 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $120k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 23% of rent.
Recommended offer $152,675 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — 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
1.31%
Cap rate
7.09%
Cash-on-cash
2.85%
DSCR
1.13
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.75% rent growth · sell at horizon

5-year hold
IRR
-13.5%
Equity multiple
0.52×
Total profit
$-20,792
Equity at exit
$23,111
10-year hold
IRR
-7.2%
Equity multiple
0.57×
Total profit
$-18,579
Equity at exit
$13,402

Cash invested: $43,400 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
591
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,038 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$166 /mo · $1,996/yr
Insurance
$65
HOA
$463
Vacancy / Maint / Mgmt
$428
Net cashflow
$103

Break-even live

Break-even rent $1,907
Max offer price $155,000
Occupancy floor 90%

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
$38,750
Closing costs
$4,650
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
201 S Golf Blvd #2004 Pompano Beach, FL 2.0 1.0 820 $1,700 $2.07 24d 1 0.02mi
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 15d 1 0.02mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,100 $2.55 11d 1 0.08mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,400 $2.91 24d 1 0.08mi
2751 E Golf Blvd #2018 Pompano Beach, FL 2.0 2.0 825 $1,800 $2.18 24d 1 0.09mi
220 Leisure Blvd Pompano Beach, FL 2.0 1.0 1046 $2,200 $2.10 24d 1 0.18mi
2501 W Golf Blvd Pompano Beach, FL 1.0 1.0 600 $1,375 $2.29 24d 1 0.29mi
300 NW 30th Ct #202 Pompano Beach, FL 1.0 1.0 633 $1,650 $2.61 24d 1 0.30mi
3050 NW 1st Ave Pompano Beach, FL 2.0 1.0 1044 $1,800 $1.72 24d 1 0.37mi
3000 NW 5th Ter #129 Pompano Beach, FL 2.0 2.0 912 $2,000 $2.19 24d 1 0.40mi
111 NW 31st Ct Pompano Beach, FL 2.0 1.0 874 $1,995 $2.28 24d 1 0.42mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 15d 1 0.45mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 24d 1 0.45mi
3005 NW 5th Ter #2 Pompano Beach, FL 2.0 1.0 968 $2,100 $2.17 24d 1 0.46mi
3281 E Golf Blvd #12 Pompano Beach, FL 2.0 1.0 1020 $2,200 $2.16 24d 1 0.58mi
3281 E Golf Blvd #4 Pompano Beach, FL 2.0 1.5 1020 $2,200 $2.16 24d 1 0.60mi
250 W Sample Rd Pompano Beach, FL 1.0–2.0 1.0–2.0 900 $2,150 $2.39 24d 1 0.62mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $2,294 $3.26 2d 16 0.65mi
2001 NE 2nd Ter Pompano Beach, FL 3.0 2.0 999 $3,000 $3.00 24d 1 0.68mi
3550 NW 8th Ave Pompano Beach, FL 2.0 1.5 765 $1,775 $2.32 15d 4 0.75mi
521 NW 35th Ct Unit D Pompano Beach, FL 1.0 1.0 600 $1,525 $2.54 24d 1 0.77mi
2550 NE 7th Ter Pompano Beach, FL 2.0 1.0 893 $2,500 $2.80 22d 1 0.84mi
3421 NE 5th Ave Unit A Pompano Beach, FL 2.0 1.0 970 $2,500 $2.58 24d 1 0.87mi
858 Crystal Lake Dr #858 Pompano Beach, FL 2.0 2.0 987 $2,200 $2.23 24d 1 1.04mi
1548 NW 3rd Ter Pompano Beach, FL 2.0 1.0 576 $2,050 $3.56 24d 1 1.11mi
1101 NE 23rd Pl Unit 1 Pompano Beach, FL 3.0 2.0 1117 $3,000 $2.69 24d 1 1.13mi
941 Crystal Lake Dr #302 Deerfield Beach, FL 2.0 2.0 882 $1,890 $2.14 15d 1 1.16mi
3180 NE 10th Ter Pompano Beach, FL 2.0 1.0 991 $2,700 $2.72 24d 1 1.19mi
2797 NE 12th Ave Pompano Beach, FL 2.0 1.0 817 $2,740 $3.35 8d 1 1.20mi
1021 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 890 $1,800 $2.02 15d 1 1.20mi
3901 NW 9th Ave Deerfield Beach, FL 2.0 2.0 800 $1,995 $2.49 24d 1 1.20mi
1100 Crystal Lake Dr #207 Deerfield Beach, FL 1.0 1.0 660 $1,900 $2.88 24d 1 1.21mi
3500 Blue Lake Dr #101 Pompano Beach, FL 1.0 1.5 850 $1,900 $2.24 24d 1 1.21mi
3400 Blue Lake Dr Pompano Beach, FL 2.0 2.0 1039 $2,288 $2.20 24d 2 1.21mi
555 NW 15th Ct Pompano Beach, FL 2.0 1.0 576 $2,500 $4.34 24d 1 1.22mi
1101 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 930 $2,200 $2.37 24d 1 1.23mi
3300 NE 10th Ter Pompano Beach, FL 1.0 1.0 674 $1,525 $2.26 15d 1 1.24mi
3550 Blue Lake Dr Pompano Beach, FL 1.0 1.5 850 $1,850 $2.18 24d 1 1.24mi
2933 NE 12th Ter Pompano Beach, FL 2.0 1.0 824 $2,700 $3.28 24d 1 1.25mi
145 NW 41st Ct #11 Deerfield Beach, FL 3.0 1.5 1004 $2,490 $2.48 20d 1 1.26mi

HOA detail condo

Monthly dues
$463 · $5,556/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-05-02
    listed $155,000 Active
  2. 2026-04-30
    historical
  3. 2026-04-04
    price $155,000
  4. 2026-01-16
    listed $170,000 Active
  5. 2022-03-21
    soldstatus $120,000
  6. 2019-06-05
    soldstatus $84,000
  7. 2016-03-18
    soldstatus $74,000 Sold 186-char remark
    Show marketing remark (186 chars)

    SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

  8. 2016-03-04
    soldstatus $74,000
  9. 2016-01-22
    status Pending 186-char remark
    Show marketing remark (186 chars)

    SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

  10. 2015-12-05
    price $78,000 186-char remark
    Show marketing remark (186 chars)

    SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

  11. 2015-09-17
    price $79,900 186-char remark
    Show marketing remark (186 chars)

    SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

  12. 2015-09-10
    listed $80,000 Active 186-char remark
    Show marketing remark (186 chars)

    SPECTACULAR UNIT, THE BEST IN COMPLEX, FREE GOLF COURSE FOR OWNERS, NEW HURRICANE IMPACT GLASS, NEW ROOF, NEW DOORS, TWO CLUBHOUSES W POOL AND SAUNA +55, THE LISTING PRICE IS NEGOTIABLE.

  13. 2015-08-11
    historical
  14. 2014-11-02
    price $85,000
  15. 2014-08-11
    listed $78,000 Active
  16. 2013-11-13
    soldstatus $69,000
  17. 2012-06-06
    soldstatus $49,900
  18. 1998-04-14
    soldstatus $40,500
  19. 1996-04-02
    soldstatus $38,000
  20. 1993-04-23
    soldstatus $116
  21. 1992-06-03
    soldstatus $34,000

ⓘ 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
$1,996 · $166/mo
Projected year-2 tax
$1,996 · $166/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,452
− Mortgage interest
−$8,682
− Property taxes
−$1,996
− Insurance
−$775
− Repairs & maintenance
−$1,956
− Management
−$1,956
− HOA
−$5,556
− Depreciation
−$4,509
Taxable loss
−$979
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$235
After-tax cash flow
$1,471/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)
64,563
Household income
$71,301
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
2907.0

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 0.75)
Race & ethnicity
White 34% Hispanic / Latino 27% Black 25% Two or more races 24% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Hispanic 13% Estonian 10% Romanian 1%
Foreign-born
43% · Canada, Jamaica, Dominican Republic
Languages at home
45% English-only · Spanish 23% French/Haitian/Cajun 16% Other Indo-European 13%

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
▼ -109.09%
Current HPI
474.7007
Rent YoY
▲ 1.75%
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

+355.9% since first listed
21 events — show timeline
  • 2026-05-02 Listed $155,000 Beaches MLS
  • 2026-04-30 Listing Removed Beaches MLS
  • 2026-04-04 Price Changed $155,000 Beaches MLS
  • 2026-01-16 Listed $170,000 Beaches MLS
  • 2022-03-21 Sold (Public Records) $120,000 Public Records
  • 2019-06-05 Sold (Public Records) $84,000 Public Records
  • 2016-03-18 Sold (MLS) $74,000 MARMLS
  • 2016-03-04 Sold (Public Records) $74,000 Public Records
  • 2016-01-22 Pending MARMLS
  • 2015-12-05 Price Changed $78,000 MARMLS
  • 2015-09-17 Price Changed $79,900 MARMLS
  • 2015-09-10 Listed $80,000 MARMLS
  • 2015-08-11 Listing Removed MARMLS
  • 2014-11-02 Price Changed $85,000 MARMLS
  • 2014-08-11 Listed $78,000 MARMLS
  • 2013-11-13 Sold (Public Records) $69,000 Public Records
  • 2012-06-06 Sold (MLS) $49,900 MARMLS
  • 1998-04-14 Sold (Public Records) $40,500 Public Records
  • 1996-04-02 Sold (Public Records) $38,000 Public Records
  • 1993-04-23 Sold (Public Records) $116 Public Records
  • 1992-06-03 Sold (Public Records) $34,000 Public Records

Property tax history

+8.0%/yr

Latest (2025): $1,996 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…