CashFlowRE
Sign in Sign up
7001 Environ Blvd #308
D Composite 43.57
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 +11.2/30.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • DSCR +3.3/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$121,999

7001 Environ Blvd #308 · Lauderhill, FL 33319
1 bd · 1.0 ba · 792 sqft · Condo public records · 264 Days on market
Built 1973 $478/mo HOA · 28% of rent

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

Listing remarks

1 BATHROOM/1 BEDROOM UNIT LOCATED IN THE GREATEST COMMUNITY OF ENVIRON I WITH A LOT OF AMENITIES INCLUDING BOWLING, TENNIS, GYM, TABLE TENNIS, BILLIARDS, THEATER, CLUBHOUSE AND SO MUCH TO ENJOY.

Key facts

  • $478 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association fee covers maintenance of grounds, water, sewer and trash; Community amenities: clubhouse, elevators, fitness center, pool, tennis courts

Exterior

  • Parking: Assigned parking; Guest parking
  • Security: Complex fenced; Security guard
  • Utilities: Water included in association fee; Sewer included in association fee; Trash included in association fee
  • Home design: Attached property; 6-story building; Entry on level 3; Resale unit
  • Exterior features: Courtyard; Tennis courts; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Bedroom on main level; Ceramic tile flooring

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 $122k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-558/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (6.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $122k).
  • Recommended offer: $107k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.8% vs local median 4.3% in Lauderhill — 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 79/100 on livability (#139 in FL, #2,059 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; 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: 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); Piper High School (math 12% / reading 35%, grade F, #533 of 667 statewide, top 80%, 2,310 students, 65% FRL) — zoned schools average 68% FRL vs 51% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.4%/yr); 827 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 35% of the median local income ($58k/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 $843 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 264 days — a 12% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 7y 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 $70k; list at $122k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 28% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $107,359 (12.0% 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 264 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  10. 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.
  11. 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.
  12. 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
1.39%
Cap rate
5.84%
Cash-on-cash
-1.63%
DSCR
0.93
GRM
6.0

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
-24.5%
Equity multiple
0.20×
Total profit
$-27,338
Equity at exit
$18,190
10-year hold
IRR
-49.1%
Equity multiple
-0.33×
Total profit
$-45,353
Equity at exit
$10,548

Cash invested: $34,160 (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 33319

Rents YoY
-1.4%
Active inventory
827
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,694 high interval (Pro) →
Mortgage (P&I)
$640
Tax from tax record
$216 /mo · $2,597/yr
Insurance
$51
HOA
$478
Vacancy / Maint / Mgmt
$356
Net cashflow
$-47

Break-even live

Break-even rent $1,753
Max offer price $113,783
Occupancy floor 98%

Sensitivity live

Price -10% $23 -5% $-12 +0% $-47 +5% $-81 +10% $-116
Rent -10% $-180 -5% $-113 +0% $-47 +5% $20 +10% $87
Rate -1.0pp $15 -0.5pp $-15 base $-47 +0.5pp $-78 +1.0pp $-110

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
$30,500
Closing costs
$3,660
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
6921 Environ Blvd Unit 6O Lauderhill, FL 2.0 2.0 1110 $2,000 $1.80 26d 1 0.02mi
6921 Environ Blvd Lauderhill, FL 2.0 2.0 1135 $1,950 $1.72 9d 2 0.02mi
7001 Environ Blvd #604 Lauderhill, FL 1.0 2.0 972 $1,500 $1.54 26d 1 0.03mi
3801 Environ Blvd #219 Lauderhill, FL 2.0 2.0 1100 $1,700 $1.55 12d 1 0.11mi
3771 Environ Blvd Lauderhill, FL 1.0–2.0 2.0 920 $1,450 $1.58 26d 2 0.19mi
3771 Environ Blvd #348 Lauderhill, FL 2.0 2.0 1060 $1,750 $1.65 22d 1 0.19mi
3671 Environ Blvd #470 Lauderhill, FL 2.0 2.0 1100 $1,875 $1.70 26d 1 0.24mi
4200 Inverrary Blvd Lauderhill, FL 3.0 1.0–2.0 1116 $1,712 $1.53 0d 17 0.39mi
4222 Inverrary Blvd #4313 Lauderhill, FL 1.0 1.5 900 $1,575 $1.75 26d 1 0.49mi
3900 NW 76th Ave #107 Sunrise, FL 2.0 2.0 1030 $1,750 $1.70 26d 1 0.52mi
6300 S Falls Circle Dr #106 Lauderhill, FL 1.0 2.0 870 $1,425 $1.64 24d 1 0.57mi
4255 N University Dr Sunrise, FL 2.0 2.0 1098 $2,050 $1.87 26d 2 0.57mi
6361 N Falls Circle Dr #106 Lauderhill, FL 1.0 2.0 870 $1,540 $1.77 9d 1 0.60mi
6361 N Falls Circle Dr #106 Lauderhill, FL 1.0 2.0 870 $1,550 $1.78 26d 1 0.60mi
4205 N University Dr Sunrise, FL 1.0–2.0 1.5–2.0 1041 $1,550 $1.49 0d 4 0.60mi
4205 N University Dr Sunrise, FL 2.0 2.0 1098 $2,025 $1.84 4d 3 0.60mi
4205 N University Dr Sunrise, FL 2.0 2.0 1098 $1,975 $1.80 22d 3 0.60mi
4205 N University Dr Sunrise, FL 2.0 2.0 1098 $1,938 $1.76 21d 4 0.60mi
4001 N University Dr Sunrise, FL 1.0 600 $1,388 $2.31 14d 1 0.64mi
4001 N University Dr Sunrise, FL 1.0 1.0 800 $1,569 $1.96 26d 1 0.64mi
4001 N University Dr Sunrise, FL 1.0 1.0 800 $1,624 $2.03 14d 1 0.64mi
4235 N University Dr #301 Sunrise, FL 2.0 2.0 944 $1,750 $1.85 16d 1 0.64mi
4215 N University Dr Sunrise, FL 2.0 2.0 944 $1,918 $2.03 26d 2 0.65mi
4215 N University Dr Sunrise, FL 2.0 2.0 944 $1,918 $2.03 12d 2 0.65mi
4215 N University Dr Sunrise, FL 2.0 2.0 944 $1,918 $2.03 9d 2 0.65mi
3774 Inverrary Blvd Unit 105P Lauderhill, FL 1.0 1.5 726 $1,675 $2.31 4d 1 0.66mi
3774 Inverrary Blvd Lauderhill, FL 1.0 1.5 726 $1,638 $2.26 4d 2 0.66mi
3774 Inverrary Blvd Lauderhill, FL 1.0 1.5 726 $1,638 $2.26 26d 2 0.66mi
3531 Inverrary Dr #108 Lauderhill, FL 2.0 2.0 904 $1,850 $2.05 0d 1 0.71mi
6100 NW 44th St #302 Lauderhill, FL 2.0 2.0 1092 $1,800 $1.65 26d 1 0.73mi
6701 W Oakland Park Blvd Fort Lauderdale, FL 1.0–2.0 1.0–2.0 1000 $1,836 $1.84 0d 8 0.76mi
6200 NW 44th St #109 Lauderhill, FL 2.0 2.0 1092 $1,850 $1.69 12d 1 0.77mi
6475 W Oakland Park Blvd Lauderhill, FL 1.0 1.5 800 $1,600 $2.00 26d 1 0.78mi
3571 Inverrary Dr Lauderhill, FL 2.0 2.0 987 $1,625 $1.65 0d 2 0.78mi
3571 Inverrary Dr #305 Lauderhill, FL 2.0 2.0 904 $1,650 $1.83 26d 1 0.78mi
3571 Inverrary Dr #403 Lauderhill, FL 2.0 2.0 1070 $1,600 $1.50 22d 1 0.78mi
6575 W Oakland Park Blvd #214 Lauderhill, FL 2.0 2.0 1000 $1,900 $1.90 15d 1 0.80mi
6575 W Oakland Park Blvd #218 Lauderhill, FL 2.0 2.0 1110 $2,000 $1.80 26d 1 0.80mi
3660 Inverrary Dr Lauderhill, FL 1.0 1.0–1.5 725 $1,799 $2.48 9d 3 0.81mi
3660 Inverrary Dr Lauderhill, FL 1.0 1.0–1.5 725 $1,799 $2.48 19d 2 0.81mi

HOA detail condo

Monthly dues
$478 · $5,736/yr
Likely covers
gym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 40 events

  1. 2026-06-21
    days on market $121,999 Active 264 DOM
  2. 2026-06-18
    days on market $121,999 Active 261 DOM
  3. 2026-06-17
    days on market $121,999 Active 260 DOM
  4. 2026-06-16
    days on market $121,999 Active 259 DOM
  5. 2026-06-15
    days on market $121,999 Active 258 DOM
  6. 2026-06-13
    days on market $121,999 Active 256 DOM
  7. 2026-06-09
    days on market $121,999 Active 252 DOM
  8. 2026-06-07
    days on market $121,999 Active 250 DOM
  9. 2026-06-04
    days on market $121,999 Active 247 DOM
  10. 2026-06-03
    days on market $121,999 Active 246 DOM
  11. 2026-06-02
    days on market $121,999 Active 245 DOM
  12. 2026-06-01
    days on market $121,999 Active 244 DOM
  13. 2026-05-31
    days on market $121,999 Active 243 DOM
  14. 2025-09-01
    listed $121,999 Active
  15. 2024-02-22
    historical $1,550
  16. 2024-02-14
    listed $1,550
  17. 2024-01-29
    historical $1,550
  18. 2024-01-25
    listed $1,550
  19. 2024-01-19
    historical $1,550
  20. 2024-01-19
    historical
  21. 2023-11-30
    listed $1,550
  22. 2023-11-27
    status Active
  23. 2022-11-18
    price $130,000
  24. 2022-10-20
    status Active
  25. 2022-10-20
    price $135,000
  26. 2022-08-29
    historical Active Under Contract
  27. 2022-07-14
    status Active
  28. 2022-06-29
    historical Active Under Contract
  29. 2022-05-05
    listed $125,000 Active
  30. 2020-02-06
    historical Hold
  31. 2020-01-31
    status Active
  32. 2020-01-02
    historical Hold
  33. 2019-12-22
    status Active
  34. 2019-11-23
    historical Hold
  35. 2019-09-02
    status Active
  36. 2019-08-03
    historical
  37. 2019-04-24
    listed $75,000 Active
  38. 2015-09-22
    soldstatus $69,500
  39. 1994-04-29
    soldstatus $33,500
  40. 1984-01-01
    soldstatus $51,000

ⓘ 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
$2,597 · $216/mo
Projected year-2 tax
$2,597 · $216/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$20,332
− Mortgage interest
−$6,834
− Property taxes
−$2,597
− Insurance
−$610
− Repairs & maintenance
−$1,627
− Management
−$1,627
− HOA
−$5,736
− Depreciation
−$3,549
Taxable loss
−$2,247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$539
After-tax cash flow
$-19/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 — Lauderhill

Score
79/100
State rank
#139
US rank
#2059

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lauderhill, FL
County
Broward County · 1,963,430 people
City population
62,807
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
54,450
Household income
$58,388
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
2809.0

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 0.58)
Race & ethnicity
Black 61% Hispanic / Latino 17% White 15% Two or more races 11% Asian 4%
Hispanic origin (detail)
Puerto Rican 4% Cuban 2% Dominican 1%
Common ancestry
Hispanic 13% Romanian 1% Italian 1%
Foreign-born
46% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 15% French/Haitian/Cajun 15% Other Indo-European 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
▼ -202.84%
Current HPI
328.4307
Rent YoY
▼ -1.38%
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

+139.2% since first listed
27 events — show timeline
  • 2025-09-01 Listed $121,999 MARMLS
  • 2024-02-22 Rental Removed $1,550 MARMLS
  • 2024-02-14 Listed for Rent $1,550 MARMLS
  • 2024-01-29 Rental Removed $1,550 MARMLS
  • 2024-01-25 Listed for Rent $1,550 MARMLS
  • 2024-01-19 Rental Removed $1,550 MARMLS
  • 2024-01-19 Listing Removed MARMLS
  • 2023-11-30 Listed for Rent $1,550 MARMLS
  • 2023-11-27 Relisted MARMLS
  • 2022-11-18 Price Changed $130,000 MARMLS
  • 2022-10-20 Relisted MARMLS
  • 2022-10-20 Price Changed $135,000 MARMLS
  • 2022-08-29 Contingent MARMLS
  • 2022-07-14 Relisted MARMLS
  • 2022-06-29 Contingent MARMLS
  • 2022-05-05 Listed $125,000 MARMLS
  • 2020-02-06 Delisted MARMLS
  • 2020-01-31 Relisted MARMLS
  • 2020-01-02 Delisted MARMLS
  • 2019-12-22 Relisted MARMLS
  • 2019-11-23 Delisted MARMLS
  • 2019-09-02 Relisted MARMLS
  • 2019-08-03 Listing Removed MARMLS
  • 2019-04-24 Listed $75,000 MARMLS
  • 2015-09-22 Sold (Public Records) $69,500 Public Records
  • 1994-04-29 Sold (Public Records) $33,500 Public Records
  • 1984-01-01 Sold (Public Records) $51,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $2,597 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…