CashFlowRE
Sign in Sign up
2940 N Course Dr Apt 110 Dr
D+ Composite 48.64
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$5,000

2940 N Course Dr Apt 110 Dr · Pompano Beach, FL 33069
2 bd · 2.0 ba · 1,150 sqft · Condo public records · 2 Days on market
Built 1972

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

Listing remarks

Foreclosure Auction Ends June 23, 2026 at 10:00 AM EST. Discover this inviting 2-bedroom, 2-bathroom condominium, offering a great opportunity in the desirable Pompano Beach area. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa.

Key facts

  • Built 1972
  • Listed 2 days

Property features AI

Exterior

  • Home design: Condominium (residential property)
  • Exterior features: RM-45 zoning

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Directions provided to property from W Atlantic Blvd via Powerline Rd and N Course Dr

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 $5k.

Deal economics

  • At list price, monthly cash flow is $631 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).
  • Cap rate 194.3% 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 soft (-0.3%/yr); 438 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 41% of the median local income ($60k/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 $35 of loan paydown is wiped out by about $150 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo; HOA is 39% 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 5→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
40.55%
Cap rate
194.29%
Cash-on-cash
671.42%
DSCR
30.87
GRM
0.2

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
Equity multiple
25.33×
Total profit
$34,060
Equity at exit
$746
10-year hold
IRR
Equity multiple
44.52×
Total profit
$60,927
Equity at exit
$432

Cash invested: $1,400 (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 33069

Home prices YoY
-1.1%
Rents YoY
-0.3%
Active inventory
438
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,028 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA est. from 5 same-building comps
$784
Vacancy / Maint / Mgmt
$426
Net cashflow
$631

Break-even live

Break-even rent $1,229
Max offer price $5,000
Occupancy floor 64%

Sensitivity live

Price -10% $635 -5% $633 +0% $631 +5% $630 +10% $628
Rent -10% $471 -5% $551 +0% $631 +5% $711 +10% $791
Rate -1.0pp $634 -0.5pp $633 base $631 +0.5pp $630 +1.0pp $629

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
$1,250
Closing costs
$150
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
2940 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1150 $2,100 $1.83 25d 1 0.03mi
2940 N Course Dr #311 Pompano Beach, FL 2.0 2.0 1100 $2,500 $2.27 11d 1 0.03mi
2940 N Course Dr #910 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.03mi
2940 N Course Dr Pompano Beach, FL 1.0 1.0 1100 $1,050 $0.95 25d 1 0.03mi
3050 N Course Dr Pompano Beach, FL 2.0 2.0 1250 $1,925 $1.54 25d 1 0.06mi
3010 N Course Dr #209 Pompano Beach, FL 2.0 2.0 1263 $2,500 $1.98 25d 1 0.08mi
3095 N Course Dr Pompano Beach, FL 2.0 2.0 1225 $2,395 $1.96 25d 1 0.17mi
3051 N Course Dr #509 Pompano Beach, FL 2.0 2.0 1100 $1,795 $1.63 25d 1 0.18mi
2801 N Palm Aire Dr #308 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.18mi
2900 N Course Dr #107 Pompano Beach, FL 2.0 2.0 1216 $2,150 $1.77 15d 1 0.19mi
3100 N Course Ln #208 Pompano Beach, FL 2.0 2.0 1100 $1,850 $1.68 11d 1 0.21mi
3100 N Course Ln #208 Pompano Beach, FL 2.0 2.0 1100 $1,850 $1.68 6d 1 0.21mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,050 $1.83 5d 1 0.23mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,100 $1.88 21d 1 0.23mi
2751 N Palm Aire Dr #402 Pompano Beach, FL 2.0 2.0 1064 $2,300 $2.16 25d 1 0.23mi
2850 N Palm Aire Dr Pompano Beach, FL 1.0 1.5 850 $2,000 $2.35 25d 1 0.23mi
2801 N Course Dr Pompano Beach, FL 1.0–2.0 1.0–2.0 991 $2,325 $2.35 25d 12 0.24mi
2900 N Palm Aire Dr #206 Pompano Beach, FL 1.0 1.0 860 $1,650 $1.92 25d 1 0.25mi
2900 N Palm Aire Dr #405 Pompano Beach, FL 1.0 1.0 860 $1,625 $1.89 18d 1 0.25mi
3050 N Palm Aire Dr #602 Pompano Beach, FL 2.0 2.0 1100 $1,895 $1.72 21d 1 0.28mi
3050 N Palm Aire Dr #704 Pompano Beach, FL 1.0 1.5 900 $1,900 $2.11 16d 1 0.28mi
3050 N Palm Aire Dr #704 Pompano Beach, FL 1.0 1.5 900 $1,900 $2.11 17d 1 0.28mi
3050 N Palm Aire Dr #508 Pompano Beach, FL 2.0 2.0 1100 $2,100 $1.91 25d 1 0.28mi
3150 N Course Ln Pompano Beach, FL 2.0–3.0 2.0 1300 $1,800 $1.38 22d 3 0.29mi
2809 N Course Dr #205 Pompano Beach, FL 1.0 1.0 735 $1,700 $2.31 25d 1 0.30mi
3091 N Course Dr #705 Pompano Beach, FL 2.0 2.0 1064 $2,000 $1.88 25d 1 0.30mi
3091 N Course Dr #303 Pompano Beach, FL 2.0 2.0 1064 $2,100 $1.97 5d 1 0.30mi
3100 N Palm Aire Dr #107 Pompano Beach, FL 1.0 2.0 960 $1,800 $1.88 25d 1 0.32mi
2829 N Course Dr #104 Pompano Beach, FL 2.0 2.0 1020 $1,950 $1.91 21d 1 0.35mi
3150 N Palm Aire Dr #307 Pompano Beach, FL 1.0 1.5 900 $1,700 $1.89 25d 1 0.37mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 8d 1 0.38mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.38mi
3090 N Course Dr #601 Pompano Beach, FL 3.0 2.0 1500 $2,500 $1.67 25d 1 0.38mi
2671 S Course Dr #108 Pompano Beach, FL 2.0 2.0 1150 $1,750 $1.52 25d 1 0.41mi
2671 S Course Dr #806 Pompano Beach, FL 2.0 2.0 1100 $2,250 $2.05 15d 1 0.41mi
2671 S Course Dr #206 Pompano Beach, FL 2.0 2.0 1100 $2,000 $1.82 25d 1 0.41mi
2671 S Course Dr #506 Pompano Beach, FL 2.0 2.0 1100 $2,250 $2.05 25d 1 0.41mi
2671 S Course Dr #506 Pompano Beach, FL 2.0 2.0 1100 $2,250 $2.05 8d 1 0.41mi
2671 S Course Dr #403 Pompano Beach, FL 2.0 2.0 1150 $2,000 $1.74 12d 1 0.41mi
3200 N Palm Aire Dr #207 Pompano Beach, FL 1.0 1.5 1168 $2,000 $1.71 25d 1 0.43mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 3 events

  1. 2026-06-18
    days on market $5,000 Active 2 DOM
  2. 2026-06-16
    remarks 306-char remark
  3. 2026-06-16
    listed $5,000 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 1/10 Low FEMA zone AH · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 5 d/yr ≥106°F today · 17 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
$24,332
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$1,850
− Repairs & maintenance
−$1,947
− Management
−$1,947
− HOA
−$9,408
− Depreciation
−$145
Taxable income
$8,681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,083
After-tax cash flow
$5,492/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)
29,145
Household income
$59,683
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1670.0

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 0.72)
Race & ethnicity
Black 33% White 32% Hispanic / Latino 26% Two or more races 21% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Cuban 3% Dominican 2%
Common ancestry
Hispanic 9% Estonian 2% Romanian 2%
Foreign-born
33% · Canada, Jamaica
Languages at home
61% English-only · Spanish 23% French/Haitian/Cajun 9% Other Indo-European 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
▼ -3.16%
Current HPI
297.1774
Rent YoY
▼ -0.29%
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

-91.9% since first listed
3 events — show timeline
  • 2026-06-16 Listed $5,000 NFMLS
  • 2004-05-26 Sold (Public Records) $118,700 Public Records
  • 2000-09-14 Sold (Public Records) $62,000 Public Records

Property tax history

+12.9%/yr

Latest (2025): $4,198 · +261.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…