CashFlowRE
Sign in Sign up
1239 SW 46th Ave #906
D+ Composite 49.84
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 +6.6/10.0
  • DSCR +4.6/10.0
  • 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

$150,000

1239 SW 46th Ave #906 · Pompano Beach, FL 33069
1 bd · 1.0 ba · 785 sqft · Condo public records · 184 Days on market
Built 1987 $150/mo HOA · 9% of rent

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

Listing remarks MLS

Great 1 bedroom unit in desirable Royal Poinciana Luxury Condominiums Tiled throughout, stainless steel appliances, washer and dryer, screened balcony, storage room, central A/C, assigned parking plus guest parking, best amenities in town! gorgeous remodeled swimming pool overlooking the lake, state of the art fitness center, business center, tennis, and much more. Gated community with security gate. Unit rented until 9/30/18 at $1,000 a month, great tenants. Do not disturb tenant. Ok to lease 1st year, fast and hassle free HOA approvals to buyers and tenants. Great association.

Key facts

  • Gated community
  • Tennis
  • Fitness center

Tags

GATED COMMUNITYPOOLFITNESS CENTERTENNISCLUB HOUSESCREENED BALCONY

Property features AI

Finance

  • HOA & community: Association with monthly HOA fee of $150; Community amenities: Clubhouse, Fitness Center, Pool; Pets allowed with size limits

Exterior

  • Parking: Assigned parking
  • Utilities: Cable available; Central heating; Central individual cooling
  • Home design: Condominium; 2-story building; Resale property; Faces south
  • Construction: Built with other/unspecified construction materials; 785 sq ft building area (per public records)
  • Exterior features: Not on the water; No waterfront features listed

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Interior features: No special interior features listed
  • Laundry & utility: Laundry located inside

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 $150k.

Deal economics

  • At list price, monthly cash flow is $48 ($573/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% 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: 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: Cypress Elementary School (math 26% / reading 30%, grade F, #1,951 of 2,144 statewide, top 91%, 740 students, 80% FRL); Pompano Beach Middle School (math 29% / reading 40%, grade F, #421 of 571 statewide, top 74%, 1,040 students, 73% 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 76% FRL vs 51% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 48% district-wide (-21 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.3%/yr); 445 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 ($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 $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

  • It's been on market 184 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y ago; this cycle's ask is 9275% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.16%
Cap rate
6.68%
Cash-on-cash
1.37%
DSCR
1.06
GRM
7.2

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
-18.3%
Equity multiple
0.38×
Total profit
$-26,142
Equity at exit
$22,365
10-year hold
IRR
-20.8%
Equity multiple
0.10×
Total profit
$-37,658
Equity at exit
$12,969

Cash invested: $42,000 (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
445
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,733 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$322 /mo · $3,868/yr
Insurance
$62
HOA
$150
Vacancy / Maint / Mgmt
$364
Net cashflow
$48

Break-even live

Break-even rent $1,673
Max offer price $150,000
Occupancy floor 92%

Sensitivity live

Price -10% $133 -5% $90 +0% $48 +5% $5 +10% $-37
Rent -10% $-89 -5% $-21 +0% $48 +5% $116 +10% $185
Rate -1.0pp $123 -0.5pp $86 base $48 +0.5pp $9 +1.0pp $-31

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
$37,500
Closing costs
$4,500
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
1239 SW 46th Ave #905 Pompano Beach, FL 1.0 1.0 785 $1,520 $1.94 9d 1 0.03mi
1239 SW 46th Ave #905 Pompano Beach, FL 1.0 1.0 785 $1,520 $1.94 16d 1 0.03mi
1231 SW 46th Ave #505 Pompano Beach, FL 1.0 1.0 813 $1,700 $2.09 9d 1 0.04mi
1241 SW 46th Ave #1006 Pompano Beach, FL 2.0 2.0 1073 $1,900 $1.77 25d 1 0.05mi
1243 SW 46th Ave #1111 Pompano Beach, FL 1.0 1.0 813 $1,550 $1.91 5d 1 0.07mi
1243 SW 46th Ave #1111 Pompano Beach, FL 1.0 1.0 813 $1,550 $1.91 4d 1 0.07mi
1227 SW 46th Ave #303 Pompano Beach, FL 1.0 1.0 785 $1,550 $1.97 25d 1 0.09mi
1245 SW 46th Ave #1215 Pompano Beach, FL 1.0 1.0 813 $2,000 $2.46 25d 1 0.09mi
1245 SW 46th Ave #1204 Pompano Beach, FL 1.0 1.0 813 $1,675 $2.06 3d 1 0.09mi
1285 SW 46th Ave #2709 Pompano Beach, FL 1.0 1.0 785 $1,600 $2.04 25d 1 0.12mi
1253 SW 46th Ave #1608 Pompano Beach, FL 1.0 1.0 785 $1,699 $2.16 25d 1 0.15mi
1281 SW 46th Ave #2514 Pompano Beach, FL 1.0 1.0 813 $1,650 $2.03 23d 1 0.16mi
1281 SW 46th Ave Pompano Beach, FL 1.0 1.0 813 $1,650 $2.03 25d 1 0.16mi
1269 SW 46th Ave #2408 Pompano Beach, FL 2.0 2.0 1073 $2,150 $2.00 23d 1 0.20mi
1261 SW 46th Ave #2016 Pompano Beach, FL 1.0 1.0 785 $1,600 $2.04 14d 1 0.21mi
1263 SW 46th Ave #2109 Pompano Beach, FL 2.0 1.0 903 $2,000 $2.21 16d 1 0.22mi
1267 SW 46th Ave #2315 Pompano Beach, FL 1.0 1.0 785 $1,490 $1.90 5d 1 0.23mi
1000 SW 46th Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1026 $1,905 $1.86 0d 15 0.26mi
407 Gardens Dr #103 Pompano Beach, FL 2.0 2.0 1080 $2,000 $1.85 25d 1 0.28mi
606 Gardens Dr Pompano Beach, FL 2.0 2.0 1090 $2,200 $2.02 6d 1 0.28mi
109 Gardens Dr #202 Pompano Beach, FL 1.0 1.0 680 $1,800 $2.65 9d 1 0.29mi
109 Gardens Dr #202 Pompano Beach, FL 1.0 1.0 680 $1,800 $2.65 15d 1 0.29mi
115 Gardens Dr #202 Pompano Beach, FL 2.0 2.0 1090 $1,950 $1.79 25d 1 0.31mi
107 Gardens Dr #205 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 3d 1 0.31mi
508 Gardens Dr #202 Pompano Beach, FL 1.0 1.0 680 $1,800 $2.65 3d 1 0.33mi
110 Gardens Dr #203 Pompano Beach, FL 2.0 2.0 1090 $2,000 $1.83 25d 1 0.34mi
110 Gardens Dr #103 Pompano Beach, FL 2.0 2.0 1080 $2,200 $2.04 5d 1 0.34mi
4561 W McNab Rd #21 Pompano Beach, FL 2.0 1.0 800 $1,895 $2.37 25d 1 0.36mi
503 Gardens Dr #202 Pompano Beach, FL 2.0 1.0 880 $1,900 $2.16 25d 1 0.37mi
4581 W McNab Rd #20 Pompano Beach, FL 1.0 1.0 600 $1,640 $2.73 22d 1 0.37mi
4581 W McNab Rd Pompano Beach, FL 1.0 1.0 535 $1,600 $2.99 4d 3 0.37mi
4581 W McNab Rd Pompano Beach, FL 1.0 1.0 535 $1,595 $2.98 18d 2 0.37mi
4521 W McNab Rd #30 Pompano Beach, FL 1.0 1.0 620 $1,700 $2.74 23d 1 0.38mi
4521 W McNab Rd #30 Pompano Beach, FL 1.0 1.0 620 $1,700 $2.74 3d 1 0.38mi
4200 Oaks Ter #104 Pompano Beach, FL 2.0 2.0 1112 $2,300 $2.07 25d 1 0.40mi
4441 W McNab Rd #32 Pompano Beach, FL 2.0 2.0 980 $1,900 $1.94 5d 1 0.41mi
514 Gardens Dr #101 Pompano Beach, FL 2.0 2.0 830 $2,000 $2.41 25d 1 0.42mi
4541 W McNab Rd Pompano Beach, FL 2.0 2.0 980 $2,075 $2.12 25d 2 0.42mi
512 Gardens Dr #103 Pompano Beach, FL 2.0 2.0 830 $1,900 $2.29 9d 1 0.44mi
4481 W McNab Rd #37 Pompano Beach, FL 1.0 1.0 600 $1,650 $2.75 25d 1 0.45mi

HOA detail condo

Monthly dues
$150 · $1,800/yr
Likely covers
poolgymsecurityparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-06-02
    statusdays on market $150,000 Pending 184 DOM
  2. 2026-06-01
    days on market $150,000 Active 183 DOM
  3. 2026-05-31
    days on market $150,000 Active 182 DOM
  4. 2026-05-12
    price $167,500
  5. 2026-05-05
    listed $1,600
  6. 2026-05-04
    status Active
  7. 2026-05-01
    historical $1,600
  8. 2026-04-30
    historical
  9. 2026-04-29
    listed $1,600
  10. 2026-04-15
    price $169,500
  11. 2026-03-25
    price $170,000
  12. 2026-03-12
    price $175,000
  13. 2026-03-04
    historical $1,600
  14. 2026-02-27
    price $177,000
  15. 2026-02-16
    price $179,000
  16. 2026-01-31
    listed $1,600
  17. 2026-01-30
    price $180,000
  18. 2026-01-10
    price $182,500
  19. 2025-11-26
    listed $185,000 Active
  20. 2021-11-30
    soldstatus $155,000
  21. 2021-10-08
    listed $159,900 Active
  22. 2018-05-16
    soldstatus $103,000
  23. 2018-05-14
    soldstatus $103,000 Sold 585-char remark
    Show marketing remark (585 chars)

    Great 1 bedroom unit in desirable Royal Poinciana Luxury Condominiums Tiled throughout, stainless steel appliances, washer and dryer, screened balcony, storage room, central A/C, assigned parking plus guest parking, best amenities in town! gorgeous remodeled swimming pool overlooking the lake, state of the art fitness center, business center, tennis, and much more. Gated community with security gate. Unit rented until 9/30/18 at $1,000 a month, great tenants. Do not disturb tenant. Ok to lease 1st year, fast and hassle free HOA approvals to buyers and tenants. Great association.

  24. 2018-04-21
    status Pending 585-char remark
    Show marketing remark (585 chars)

    Great 1 bedroom unit in desirable Royal Poinciana Luxury Condominiums Tiled throughout, stainless steel appliances, washer and dryer, screened balcony, storage room, central A/C, assigned parking plus guest parking, best amenities in town! gorgeous remodeled swimming pool overlooking the lake, state of the art fitness center, business center, tennis, and much more. Gated community with security gate. Unit rented until 9/30/18 at $1,000 a month, great tenants. Do not disturb tenant. Ok to lease 1st year, fast and hassle free HOA approvals to buyers and tenants. Great association.

  25. 2018-02-13
    listed $111,000 Active 585-char remark
    Show marketing remark (585 chars)

    Great 1 bedroom unit in desirable Royal Poinciana Luxury Condominiums Tiled throughout, stainless steel appliances, washer and dryer, screened balcony, storage room, central A/C, assigned parking plus guest parking, best amenities in town! gorgeous remodeled swimming pool overlooking the lake, state of the art fitness center, business center, tennis, and much more. Gated community with security gate. Unit rented until 9/30/18 at $1,000 a month, great tenants. Do not disturb tenant. Ok to lease 1st year, fast and hassle free HOA approvals to buyers and tenants. Great association.

ⓘ 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
$3,868 · $322/mo
Projected year-2 tax
$3,868 · $322/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
$20,799
− Mortgage interest
−$8,402
− Property taxes
−$3,868
− Insurance
−$750
− Repairs & maintenance
−$1,664
− Management
−$1,664
− HOA
−$1,800
− Depreciation
−$4,364
Taxable loss
−$1,713
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$411
After-tax cash flow
$985/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

+50.9% since first listed
22 events — show timeline
  • 2026-05-12 Price Changed $167,500 Beaches MLS
  • 2026-05-05 Listed for Rent $1,600 RMLSFL
  • 2026-05-04 Relisted Beaches MLS
  • 2026-05-01 Rental Removed $1,600 RMLSFL
  • 2026-04-30 Listing Removed Beaches MLS
  • 2026-04-29 Listed for Rent $1,600 RMLSFL
  • 2026-04-15 Price Changed $169,500 Beaches MLS
  • 2026-03-25 Price Changed $170,000 Beaches MLS
  • 2026-03-12 Price Changed $175,000 Beaches MLS
  • 2026-03-04 Rental Removed $1,600 GFLMLS
  • 2026-02-27 Price Changed $177,000 Beaches MLS
  • 2026-02-16 Price Changed $179,000 Beaches MLS
  • 2026-01-31 Listed for Rent $1,600 GFLMLS
  • 2026-01-30 Price Changed $180,000 Beaches MLS
  • 2026-01-10 Price Changed $182,500 Beaches MLS
  • 2025-11-26 Listed $185,000 Beaches MLS
  • 2021-11-30 Sold (Public Records) $155,000 Public Records
  • 2021-10-08 Listed $159,900 MARMLS
  • 2018-05-16 Sold (Public Records) $103,000 Public Records
  • 2018-05-14 Sold (MLS) $103,000 MARMLS
  • 2018-04-21 Pending MARMLS
  • 2018-02-13 Listed $111,000 MARMLS

Property tax history

+11.2%/yr

Latest (2025): $3,868 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…