CashFlowRE
Sign in Sign up
100 SE 6th Ave #207
C+ Composite 63.05
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 +24.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

100 SE 6th Ave #207 · Pompano Beach, FL 33060
2 bd · 1.0 ba · 940 sqft · Condo public records · 102 Days on market
Built 1972 $510/mo HOA · 23% of rent

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

Listing remarks

This spectacular two-bedroom, two-bathroom apartment offers the perfect combination of comfort, spaciousness, and a prime location. Upon entering, you're greeted by a large family room, ideal for gatherings or relaxing, which flows seamlessly into a formal dining room. The fully equipped kitchen features all appliances, providing functionality and convenience for everyday life. Located just one mile from Pompano Beach, this apartment allows you to enjoy the coastal lifestyle year-round. It's also close to a variety of restaurants, cafes, and shops, offering numerous entertainment and dining options just minutes away. The building features a swimming pool, perfect for relaxing and enjoying t

Key facts

  • Large family room
  • Formal dining room
  • Elevator

Tags

LARGE FAMILY ROOMFORMAL DINING ROOMFULLY EQUIPPED KITCHENSWIMMING POOLELEVATORASSIGNED PRIVATE PARKING

Property features AI

Finance

  • Financial info: Pets allowed with size limit (maximum 20 lbs)
  • HOA & community: Monthly association fee; Association fee covers insurance, grounds maintenance, structure maintenance, pool(s), trash and water; Community amenities include pool, storage and elevators

Exterior

  • Parking: 2-car garage; Assigned parking; Guest parking; 2 covered spaces
  • Utilities: Association pool
  • Home design: Attached property; 3 stories; Entry on level 2; Faces south; Effective year built
  • Construction: Block construction
  • Exterior features: Balcony; Barbecue; Open porch; Porch

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Partially furnished; Second-floor entry; Elevator; Custom mirrors

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/1.0-bath condo listed at $129k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $117k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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: schools D+, 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.
  • Market conditions: Rents rising (+2.1%/yr); 340 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 42% of the median local income ($65k/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 $892 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 102 days — a 9% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $36k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; flood insurance adds $152/mo; HOA is 23% of rent.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); 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 $117,390 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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
1.74%
Cap rate
8.72%
Cash-on-cash
8.68%
DSCR
1.39
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-15,404
Equity at exit
$19,234
10-year hold
IRR
-4.6%
Equity multiple
0.71×
Total profit
$-10,325
Equity at exit
$11,154

Cash invested: $36,120 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
340
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,243 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$270 /mo · $3,246/yr
Insurance
$54
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$510
Vacancy / Maint / Mgmt
$471
Net cashflow
$109

Break-even live

Break-even rent $2,105
Max offer price $129,000
Occupancy floor 90%

Sensitivity live

Price -10% $182 -5% $146 +0% $109 +5% $73 +10% $36
Rent -10% $-68 -5% $21 +0% $109 +5% $198 +10% $286
Rate -1.0pp $174 -0.5pp $142 base $109 +0.5pp $76 +1.0pp $42

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
$32,250
Closing costs
$3,870
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
101 SE 6th Ave Pompano Beach, FL 1.0–2.0 1.5–2.0 939 $2,099 $2.24 25d 3 0.06mi
651 Pine Dr Pompano Beach, FL 2.0 2.0 1000 $2,000 $2.00 25d 1 0.06mi
151 SE 6th Ave Pompano Beach, FL 1.0 1.5 700 $1,525 $2.18 25d 2 0.08mi
201 SE 6th Ave #7 Pompano Beach, FL 2.0 2.0 939 $1,900 $2.02 25d 1 0.09mi
475 SE 1st St Pompano Beach, FL 3.0 1.0–2.0 1017 $3,718 $3.65 0d 17 0.13mi
241 SE 9th Ave Pompano Beach, FL 2.0 2.0 725 $1,800 $2.48 12d 2 0.18mi
840 Pine Dr #103 Pompano Beach, FL 2.0 2.0 904 $2,800 $3.10 25d 1 0.26mi
305 SE 11th Ave Unit D Pompano Beach, FL 3.0 2.0 1000 $2,400 $2.40 17d 1 0.30mi
320 SE 10th Ave Unit D Pompano Beach, FL 2.0 2.0 1000 $2,300 $2.30 25d 1 0.30mi
912 Pine Dr #211 Pompano Beach, FL 2.0 2.0 949 $1,900 $2.00 25d 1 0.31mi
132 S Cypress Rd #523 Pompano Beach, FL 2.0 2.0 936 $2,000 $2.14 25d 1 0.32mi
138 S Cypress Rd #224 Pompano Beach, FL 2.0 2.0 936 $2,600 $2.78 15d 1 0.36mi
344 SE 11th Ave #8 Pompano Beach, FL 1.0 1.0 600 $1,500 $2.50 25d 1 0.39mi
260 S Cypress Rd #108 Pompano Beach, FL 2.0 2.0 850 $1,900 $2.24 16d 1 0.41mi
270 S Cypress Rd #204 Pompano Beach, FL 1.0 1.5 650 $1,600 $2.46 12d 1 0.41mi
270 S Cypress Rd #204 Pompano Beach, FL 1.0 1.5 650 $1,650 $2.54 12d 1 0.41mi
1261 NE 2nd St Pompano Beach, FL 2.0 1.0 1010 $2,650 $2.62 23d 1 0.41mi
280 S Cypress Rd #310 Pompano Beach, FL 1.0 1.0 650 $1,700 $2.62 25d 1 0.43mi
1100 Pine Dr #102 Pompano Beach, FL 2.0 2.0 950 $2,100 $2.21 25d 1 0.43mi
13 SW 3rd St #13 Pompano Beach, FL 2.0 1.5 1040 $2,400 $2.31 25d 1 0.44mi
200 NE 1st Ave Pompano Beach, FL 2.0 1.0–2.5 1149 $3,600 $3.13 0d 46 0.47mi
81 SW 3rd St Unit 81 Pompano Beach, FL 2.0 1.5 1040 $2,100 $2.02 25d 1 0.48mi
253 S Cypress Rd #214 Pompano Beach, FL 1.0 1.0 678 $1,450 $2.14 25d 1 0.52mi
508 NE 12th Ave Pompano Beach, FL 2.0 1.0 1038 $2,500 $2.41 5d 1 0.52mi
29 NE 15th Ave Pompano Beach, FL 2.0 1.0 900 $1,450 $1.61 16d 1 0.53mi
55 SW 3rd St Pompano Beach, FL 2.0 1.0 1040 $2,500 $2.40 25d 1 0.55mi
812 NE 4th Ave Pompano Beach, FL 2.0 2.0 1056 $3,000 $2.84 16d 1 0.59mi
308 NE 8th Ct Pompano Beach, FL 3.0 1.0 576 $2,700 $4.69 25d 1 0.60mi
810 NE 3rd Ave Pompano Beach, FL 2.0 1.0 650 $3,000 $4.62 11d 1 0.61mi
810 NE 3rd Ave Pompano Beach, FL 2.0 1.0 650 $2,900 $4.46 2d 1 0.61mi
721 NE 12th Ave Unit 1-2 Pompano Beach, FL 2.0 1.0 700 $2,550 $3.64 25d 1 0.62mi
147 SW 3rd St Pompano Beach, FL 2.0 1.5 1040 $2,500 $2.40 8d 1 0.62mi
100 NW 8th St Pompano Beach, FL 2.0 2.0 1024 $2,175 $2.12 25d 1 0.67mi
909 NE 10th Ave Unit 2 Pompano Beach, FL 2.0 2.0 592 $1,950 $3.29 25d 1 0.69mi
832 NE 12th Ave Unit 1 Pompano Beach, FL 2.0 2.0 1000 $2,499 $2.50 25d 1 0.71mi
23 NE 19th Ave Pompano Beach, FL 1.0 1.0 900 $2,500 $2.78 8d 1 0.75mi
313 SW 1st Ct Unit L4 Pompano Beach, FL 2.0 2.0 855 $2,300 $2.69 4d 1 0.75mi
313 SW 1st Ct Unit L4 Pompano Beach, FL 2.0 2.0 855 $2,500 $2.92 5d 1 0.75mi
320 SW 1st St Pompano Beach, FL 2.0 2.0 870 $1,850 $2.13 25d 1 0.76mi
8 SE 19th Ave #11 Pompano Beach, FL 2.0 1.0 842 $1,795 $2.13 25d 1 0.76mi

HOA detail condo

Monthly dues
$510 · $6,120/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-21
    days on market $129,000 Active 102 DOM
  2. 2026-06-18
    days on market $129,000 Active 99 DOM
  3. 2026-06-17
    days on market $129,000 Active 98 DOM
  4. 2026-06-16
    days on market $129,000 Active 97 DOM
  5. 2026-06-15
    days on market $129,000 Active 96 DOM
  6. 2026-06-13
    days on market $129,000 Active 94 DOM
  7. 2026-06-09
    days on market $129,000 Active 90 DOM
  8. 2026-06-07
    pricedays on market $129,000 Active 88 DOM
  9. 2026-06-04
    days on market $132,000 Active 85 DOM
  10. 2026-06-03
    days on market $132,000 Active 84 DOM
  11. 2026-06-02
    days on market $132,000 Active 83 DOM
  12. 2026-06-01
    days on market $132,000 Active 82 DOM
  13. 2026-05-31
    days on market $132,000 Active 81 DOM
  14. 2026-05-07
    price $132,000
  15. 2026-03-30
    price $159,000
  16. 2026-03-12
    historical $1,800
  17. 2026-03-11
    listed $165,000 Active
  18. 2026-02-20
    price $1,800
  19. 2026-01-31
    listed $2,000

ⓘ 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
$3,246 · $270/mo
Projected year-2 tax
$3,246 · $270/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 3/10 Moderate FEMA zone AH · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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 · 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
$26,917
− Mortgage interest
−$7,226
− Property taxes
−$3,246
− Insurance
−$2,470
− Repairs & maintenance
−$2,153
− Management
−$2,153
− HOA
−$6,120
− Depreciation
−$3,753
Taxable loss
−$204
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$49
After-tax cash flow
$1,360/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)
37,233
Household income
$64,819
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2870.0

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 0.69)
Race & ethnicity
Black 38% White 33% Hispanic / Latino 26% Two or more races 14%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2% Cuban 3% Dominican 1%
Common ancestry
Hispanic 13% Romanian 2% Slovak 1%
Foreign-born
31% · Canada, Jamaica
Languages at home
60% English-only · Spanish 23% French/Haitian/Cajun 13% 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
▼ -131.09%
Current HPI
425.3083
Rent YoY
▲ 2.12%
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

+6500.0% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $132,000 MARMLS
  • 2026-03-30 Price Changed $159,000 MARMLS
  • 2026-03-12 Rental Removed $1,800 MARMLS
  • 2026-03-11 Listed $165,000 MARMLS
  • 2026-02-20 Price Changed $1,800 MARMLS
  • 2026-01-31 Listed for Rent $2,000 MARMLS

Property tax history

+7.6%/yr

Latest (2025): $3,246 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…