CashFlowRE
Sign in Sign up
8253 NW 8th Pl #2
B- Composite 66.38
Why this score? — see what drove the B- 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 +26.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

8253 NW 8th Pl #2 · Plantation, FL 33324
4 bd · 3.0 ba · 1,780 sqft · Condo public records · 162 Days on market
Built 1980 $800/mo HOA · 24% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

In connection with a Bankruptcy Trustee Sale. Property is sold "As-Is, Where-Is" with no representations, warranties or guarantees of any kind, whether stated or implied by the Trustee and/or her professionals. Buyers must do their own Due diligence. Listing is subject to errors and omissions. 4 Bedroom | 2.5 Bath + built out garage into Den. Investors or End Users, this is a great opportunity. 25% Down Required by buyer. Special Assessment is $700 a month for 183 months Estimate, assumed by the buyer. .

Key facts

  • $800 HOA
  • 2 garage spots
  • Built 1980

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Association fee $800 monthly (includes amenities)

Exterior

  • Parking: 2-car garage; Two or more parking spaces; 2 covered parking spaces
  • Home design: 2-story property; Entry level: 1
  • Construction: Block construction; Resale property
  • Exterior features: Open porch; Porch

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: First-floor entry; Other interior features

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 4-bed/3.0-bath condo listed at $160k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.4% in Plantation — 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 82/100 on livability (#70 in FL, #1,174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities C-, cost of living D-.
  • 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 (+1.2%/yr); 398 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $3,290/mo this rent would consume 46% of the median local household income ($85k/yr) (locally 2923% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 162 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $39k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; HOA is 24% of rent.
  • Climate carrying-cost: 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 $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 162 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.06%
Cap rate
9.43%
Cash-on-cash
11.20%
DSCR
1.50
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.23% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-4,335
Equity at exit
$23,857
10-year hold
IRR
3.7%
Equity multiple
1.24×
Total profit
$10,613
Equity at exit
$13,834

Cash invested: $44,800 (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 33324

Home prices YoY
-33.5%
Rents YoY
1.2%
Active inventory
398
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$3,290 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$475 /mo · $5,699/yr
Insurance
$67
HOA
$800
Vacancy / Maint / Mgmt
$691
Net cashflow
$418

Break-even live

Break-even rent $2,760
Max offer price $160,000
Occupancy floor 82%

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
$40,000
Closing costs
$4,800
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
8253 NW 9th St #3 Plantation, FL 3.0 2.5 1770 $2,800 $1.58 7d 1 0.06mi
8244 NW 9th St #5 Plantation, FL 4.0 2.5 2020 $3,150 $1.56 24d 1 0.06mi
8244 NW 9th Ct #8 Fort Lauderdale, FL 4.0 2.5 2080 $3,500 $1.68 24d 1 0.08mi
8231 NW 8th Pl #3 Plantation, FL 3.0 2.5 1654 $2,850 $1.72 13d 1 0.09mi
8231 NW 8th Pl #3 Plantation, FL 3.0 2.5 1770 $2,850 $1.61 24d 1 0.09mi
8208 NW 8th Pl Plantation, FL 3.0 2.5 1770 $2,950 $1.67 17d 1 0.09mi
8344 NW 7th Pl Unit 8344 Plantation, FL 3.0 2.5 1627 $4,199 $2.58 24d 1 0.15mi
835 NW 81st Way #5 Plantation, FL 3.0 2.5 1770 $2,600 $1.47 7d 1 0.19mi
833 NW 81st Ter #8 Plantation, FL 4.0 2.5 1770 $2,900 $1.64 20d 1 0.23mi
8500 Cleary Blvd Plantation, FL 1.0–3.0 1.0–2.0 1045 $3,549 $3.40 2d 18 0.23mi
833 NW 81st Ave Plantation, FL 4.0 2.5 1770 $3,250 $1.84 13d 1 0.27mi
833 NW 81st Ave #4 Plantation, FL 3.0 2.5 1770 $3,600 $2.03 18d 1 0.27mi
833 NW 81st Ave #4 Plantation, FL 4.0 2.5 1770 $3,250 $1.84 21d 1 0.27mi
843 NW 81st Ave #7 Plantation, FL 3.0 2.5 1770 $2,980 $1.68 7d 1 0.27mi
791 N Pine Island Rd Plantation, FL 2.0–3.0 2.0 1196 $2,400 $2.01 5d 2 0.30mi
791 N Pine Island Rd #306 Plantation, FL 3.0 2.0 1320 $2,400 $1.82 11d 1 0.31mi
8000 Cleary Blvd Plantation, FL 2.0–3.0 2.0–3.0 1357 $3,292 $2.43 1d 21 0.33mi
9161 Vineyard Lake Dr Unit 9161 Plantation, FL 3.0 2.5 1765 $4,000 $2.27 24d 1 0.38mi
751 N Pine Island Rd Plantation, FL 1.0–3.0 1.0–2.0 1003 $2,400 $2.39 24d 2 0.41mi
576 Westree Ln Plantation, FL 3.0 2.5 1651 $3,250 $1.97 24d 1 0.43mi
9023 Vineyard Lake Dr Plantation, FL 3.0 2.5 1739 $3,500 $2.01 7d 1 0.46mi
9023 Vineyard Lake Dr Plantation, FL 3.0 2.5 1739 $3,500 $2.01 1d 1 0.46mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1124 $3,200 $2.85 16d 6 0.47mi
510 NW 84th Ave Plantation, FL 2.0–3.0 2.0 1303 $3,200 $2.46 15d 5 0.47mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1137 $3,600 $3.17 10d 7 0.47mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1124 $3,200 $2.85 1d 5 0.47mi
537 N University Dr #71 Plantation, FL 3.0 2.5 1830 $3,250 $1.78 24d 1 0.50mi
537 N University Dr #71 Plantation, FL 3.0 2.5 1830 $3,000 $1.64 4d 1 0.50mi
568 N University Dr #568 Plantation, FL 3.0 2.5 1589 $3,250 $2.05 7d 1 0.52mi
568 N University Dr #568 Plantation, FL 3.0 2.5 1589 $3,500 $2.20 21d 1 0.52mi
9087 Vineyard Lake Dr Plantation, FL 3.0 2.5 1590 $3,350 $2.11 24d 1 0.52mi
7903 NW 7th Ct Unit 7903 Plantation, FL 3.0 2.5 1340 $2,800 $2.09 21d 1 0.54mi
1114 NW 79th Dr Plantation, FL 3.0 2.5 1624 $3,000 $1.85 7d 1 0.55mi
7885 NW 7th Ct #406 Plantation, FL 3.0 2.5 1340 $2,800 $2.09 10d 1 0.57mi
845 NW 91st Ter Unit 845 Plantation, FL 3.0 2.5 1515 $3,500 $2.31 24d 1 0.58mi
992 NW 93rd Ave Plantation, FL 3.0 2.0 1504 $3,350 $2.23 24d 1 0.65mi
1125 NW 78th Ave Plantation, FL 4.0 2.5 2364 $3,500 $1.48 24d 1 0.67mi
9090 NW 11th Ct Plantation, FL 3.0 2.0 2112 $5,000 $2.37 20d 1 0.71mi
333 N University Dr Plantation, FL 3.0 1.0–2.0 1065 $4,283 $4.02 2d 15 0.73mi
301 NW 78th Ave Plantation, FL 3.0 2.0 1403 $3,950 $2.82 24d 1 0.80mi

HOA detail condo

Monthly dues
$800 · $9,600/yr
⚠ Special-assessment mentions

…2.5 Bath + built out garage into Den. Investors or End Users, this is a great opportunity. 25% Down Required by buyer. Special Assessment is $700 a month for 183 months Estimate, assumed by the buyer. .

Listing history 27 events

  1. 2026-06-18
    days on market $160,000 Active 162 DOM
  2. 2026-06-17
    days on market $160,000 Active 161 DOM
  3. 2026-06-16
    days on market $160,000 Active 160 DOM
  4. 2026-06-15
    days on market $160,000 Active 159 DOM
  5. 2026-06-13
    days on market $160,000 Active 157 DOM
  6. 2026-06-09
    days on market $160,000 Active 153 DOM
  7. 2026-06-07
    days on market $160,000 Active 151 DOM
  8. 2026-06-04
    days on market $160,000 Active 148 DOM
  9. 2026-06-03
    days on market $160,000 Active 147 DOM
  10. 2026-06-02
    days on market $160,000 Active 146 DOM
  11. 2026-06-01
    days on market $160,000 Active 145 DOM
  12. 2026-05-31
    days on market $160,000 Active 144 DOM
  13. 2026-03-02
    price $160,000
  14. 2026-02-04
    price $184,000
  15. 2026-01-07
    listed $199,000 Active
  16. 2025-07-24
    historical $3,600
  17. 2025-07-23
    historical
  18. 2025-05-02
    price $3,600
  19. 2025-04-16
    listed $339,000
  20. 2025-04-09
    listed $3,800
  21. 2024-06-08
    historical $3,100
  22. 2024-04-06
    listed $3,100
  23. 2024-02-29
    historical $3,100
  24. 2024-02-24
    listed $3,100
  25. 2003-04-21
    soldstatus $160,000
  26. 2000-10-04
    soldstatus $98,000
  27. 1979-12-01
    soldstatus $73,900

ⓘ 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
$5,699 · $475/mo
Projected year-2 tax
$5,699 · $475/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 10/10 Extreme 7 d/yr ≥105°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$39,477
− Mortgage interest
−$8,962
− Property taxes
−$5,699
− Insurance
−$800
− Repairs & maintenance
−$3,158
− Management
−$3,158
− HOA
−$9,600
− Depreciation
−$4,655
Taxable income
$3,445
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$827
After-tax cash flow
$4,192/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 — Plantation

Score
82/100
State rank
#70
US rank
#1174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plantation, FL
County
Broward County · 1,963,430 people
City population
111,690
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
50,151
Household income
$85,000
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
2923.0

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
White 42% Hispanic / Latino 31% Two or more races 20% Black 16% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 4% Dominican 2%
Common ancestry
Romanian 3% Italian 3% Hispanic 3%
Foreign-born
31% · Canada, Jamaica, China
Languages at home
60% English-only · Spanish 26% Other Indo-European 4% French/Haitian/Cajun 3%

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
▼ -160.16%
Current HPI
317.8685
Rent YoY
▲ 1.23%
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

+116.5% since first listed
15 events — show timeline
  • 2026-03-02 Price Changed $160,000 MARMLS
  • 2026-02-04 Price Changed $184,000 MARMLS
  • 2026-01-07 Listed $199,000 MARMLS
  • 2025-07-24 Rental Removed $3,600 GFLMLS
  • 2025-07-23 Listing Removed Beaches MLS
  • 2025-05-02 Price Changed $3,600 GFLMLS
  • 2025-04-16 Listed $339,000 Beaches MLS
  • 2025-04-09 Listed for Rent $3,800 GFLMLS
  • 2024-06-08 Rental Removed $3,100 REALBIRD
  • 2024-04-06 Listed for Rent $3,100 REALBIRD
  • 2024-02-29 Rental Removed $3,100 REALLYO
  • 2024-02-24 Listed for Rent $3,100 REALLYO
  • 2003-04-21 Sold (Public Records) $160,000 Public Records
  • 2000-10-04 Sold (Public Records) $98,000 Public Records
  • 1979-12-01 Sold (Public Records) $73,900 Public Records

Property tax history

+18.0%/yr

Latest (2025): $5,699 · +694.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…