CashFlowRE
Sign in Sign up
2307 SW 15th St SW #1
D+ Composite 45.25
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 +15.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • DSCR +4.6/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

2307 SW 15th St SW #1 · Deerfield Beach, FL 33442
3 bd · 2.0 ba · 1,350 sqft · Condo public records · 37 Days on market
Built 1980 $446/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Paradise! Spacious and beautifully updated three bedrooms and two bathrooms first-floor corner residence (third bedroom is open and currently used as an office) offers peaceful garden views in the highly desirable Meadowridge community, conveniently located near the clubhouse and pool. Freshly painted in modern neutral tones, this bright and inviting home features a crisp white kitchen, updated bathrooms, and tile flooring throughout for effortless Florida living. Relax and unwind on the screened-in patio, perfectly positioned to enjoy serene garden views. Ideally situated near pristine beaches, premier shopping, fine dining, and major highways, this exceptional residence offers

Key facts

  • $446 HOA
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: Directions: I-96 to left at Military Trail to left at SW 15th Street. Building is the first one on the left.
  • Financial info: No land lease; Pets allowed (size limits apply); Community of 256 units
  • HOA & community: Meadowridge Condo Association, Inc.; Quarterly HOA fee; HOA amenities include clubhouse, fitness center, pool (heated), billiard room, manager on site, parking, kitchen facilities, street lights, security, and more; HOA fee covers cable TV, insurance, grounds maintenance, security, sewer, trash, common areas, legal/accounting, reserve funds, and roof repairs

Exterior

  • Parking: Assigned and guest parking; Open parking (paver block); Total of 2 parking spaces (including 1 open space)
  • Security: Closed-circuit cameras; Key card entry; Security gate; Security patrol
  • Utilities: Public water; Public sewer; Cable available; Water and sewer available
  • Home design: Condominium; One level; Two-story building; Entry on level 1; Faces northeast; Resale condition
  • Construction: Stucco and CBS construction; Aluminum roof; Block foundation; Built with 1,350 sq ft living area (public records)
  • Exterior features: Cabana; Fenced; Paved road frontage; Publicly maintained road; Not waterfront

Interior

  • Kitchen: Dishwasher; Disposal; Electric range / Electric cooktop; Microwave; Refrigerator; Freezer; Trash compactor
  • Bedrooms: One bedroom on the main level
  • Flooring: Marble; Tile
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Electric heating; Ceiling and paddle fans; Exhaust fan
  • Interior features: Walk-in closets; Blinds and drapes
  • Laundry & utility: In-unit laundry room with electric dryer hookup (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 3-bed/2.0-bath condo listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-65 ($-777/yr) — negative.
  • To cash-flow at today's rent, offer at most $254k (4.3% below list).
  • Meets the 1% rule at list price ($3k rent vs $265k).
  • Recommended offer: $254k (4.3% below list) — sets the bar for cash-flow.
  • Cap rate 6.7% vs local median 4.2% in Deerfield 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 75/100 on livability (#250 in FL, #3,970 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities D-, employment 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.
  • Zoned schools: Park Ridge Elementary School (math 26% / reading 24%, grade F, #2,030 of 2,144 statewide, top 95%, 577 students, 79% FRL); Lyons Creek Middle School (math 49% / reading 53%, grade C, #237 of 571 statewide, top 43%, 1,757 students, 60% FRL); Deerfield Beach High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 2,251 students, 69% FRL) — zoned schools average 69% FRL vs 51% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 48% district-wide (-14 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 586 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $2,693/mo this rent would consume 61% of the median local household income ($53k/yr) (locally 2169% 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 $2k of loan paydown is wiped out by about $8k 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 37 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo.
  • 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $253,565 (4.3% 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 37 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
1.02%
Cap rate
6.69%
Cash-on-cash
1.41%
DSCR
1.06
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.1% rent growth · sell at horizon

5-year hold
IRR
-21.9%
Equity multiple
0.27×
Total profit
$-54,439
Equity at exit
$39,512
10-year hold
IRR
-27.6%
Equity multiple
-0.09×
Total profit
$-81,222
Equity at exit
$22,912

Cash invested: $74,200 (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 33442

Rents YoY
0.1%
Active inventory
586
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,693 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$94 /mo · $1,133/yr
Insurance
$110
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$446
Vacancy / Maint / Mgmt
$566
Net cashflow
$-65

Break-even live

Break-even rent $2,775
Max offer price $253,565
Occupancy floor 97%

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
$66,250
Closing costs
$7,950
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
2355 SW 15th St Deerfield Beach, FL 2.0 2.0 1100 $2,098 $1.91 24d 2 0.10mi
2265 SW 15th St #165 Deerfield Beach, FL 3.0 2.0 1350 $2,400 $1.78 24d 1 0.12mi
1398 SW 24th Ter Deerfield Beach, FL 3.0 2.0 1865 $5,000 $2.68 24d 1 0.16mi
2067 SW 15th St Deerfield Beach, FL 2.0 2.0 1150 $2,300 $2.00 20d 2 0.16mi
1272 S Military Trl #313 Deerfield Beach, FL 2.0 2.0 900 $2,390 $2.66 21d 1 0.19mi
2297 SW 15th St #122 Deerfield Beach, FL 2.0 2.0 1200 $2,200 $1.83 12d 1 0.19mi
1266 S Military Trl Deerfield Beach, FL 1.0–2.0 1.0–2.0 1050 $2,550 $2.43 21d 2 0.23mi
2217 Discovery Cir W Deerfield Beach, FL 2.0 2.5 1429 $2,400 $1.68 14d 1 0.27mi
2246 Discovery Cir W Deerfield Beach, FL 2.0 2.5 1300 $2,650 $2.04 24d 1 0.29mi
1929 SW 15th St #41 Deerfield Beach, FL 2.0 2.0 1150 $2,400 $2.09 24d 1 0.31mi
5161 NW 11th Ln Deerfield Beach, FL 3.0 2.0 1486 $2,925 $1.97 24d 1 0.31mi
5140 NW 11th Dr Deerfield Beach, FL 3.0 2.0 1324 $3,000 $2.27 13d 1 0.33mi
2149 Discovery Cir W Unit 1 Deerfield Beach, FL 2.0 2.5 1300 $2,850 $2.19 21d 1 0.34mi
1234 S Military Trl #1811 Deerfield Beach, FL 2.0 2.0 1099 $2,500 $2.27 24d 1 0.34mi
1250 S Military Trl #1612 Deerfield Beach, FL 2.0 1.5 1035 $2,500 $2.42 5d 1 0.34mi
1244 S Military Trl #724 Deerfield Beach, FL 2.0 1.5 916 $1,950 $2.13 13d 1 0.34mi
2173 Discovery Cir W Deerfield Beach, FL 2.0 2.0 1126 $2,950 $2.62 2d 1 0.36mi
2776 SW 15th St Deerfield Beach, FL 2.0 2.5 1236 $2,900 $2.35 24d 1 0.36mi
1230 S Military Trl #2014 Deerfield Beach, FL 2.0 2.0 937 $2,400 $2.56 24d 1 0.40mi
1230 S Military Trl #2014 Deerfield Beach, FL 2.0 2.0 937 $2,400 $2.56 16d 1 0.40mi
1947 Discovery Cir E Deerfield Beach, FL 2.0 2.0 1126 $2,450 $2.18 24d 1 0.45mi
2826 SW 12th St Deerfield Beach, FL 2.0 2.5 1236 $2,600 $2.10 3d 1 0.49mi
671 Cypress Lake Blvd Unit D21 Deerfield Beach, FL 3.0 2.0 974 $2,250 $2.31 11d 1 0.50mi
640 Cypress Club Way Unit G Pompano Beach, FL 2.0 2.0 891 $1,950 $2.19 24d 1 0.52mi
661 Cypress Lake Blvd Unit I20 Deerfield Beach, FL 3.0 2.0 974 $2,250 $2.31 1d 1 0.54mi
661 Cypress Lake Blvd Unit I20 Deerfield Beach, FL 3.0 2.0 974 $2,300 $2.36 24d 1 0.54mi
1100 S Military Trl Deerfield Beach, FL 2.0–3.0 1.0–2.0 1119 $2,828 $2.53 24d 2 0.59mi
1280 NW 49th St Deerfield Beach, FL 3.0 2.0 1575 $2,700 $1.71 24d 1 0.62mi
2903 Waterford Dr N Deerfield Beach, FL 2.0 2.5 1236 $2,600 $2.10 18d 1 0.65mi
551 NW 46th St Deerfield Beach, FL 2.0 2.0 952 $2,485 $2.61 24d 1 0.72mi
4503 NW 6th Ave Deerfield Beach, FL 3.0 2.0 1148 $2,850 $2.48 24d 1 0.73mi
4450 Military Trl Unit 22 Pompano Beach, FL 2.0 1.0 940 $1,950 $2.07 24d 1 0.83mi
4325 NW 5th Ave Deerfield Beach, FL 2.0 2.0 953 $2,249 $2.36 10d 1 0.89mi
4313 NW 6th Ave Deerfield Beach, FL 3.0 2.0 1348 $2,850 $2.11 21d 1 0.89mi
1221 NW 44th St Deerfield Beach, FL 3.0 2.0 1624 $3,100 $1.91 7d 1 0.90mi
4362 Veleiros Ave Pompano Beach, FL 3.0 2.5 1628 $3,700 $2.27 24d 1 0.90mi
4321 NW 9th Ave #204 Deerfield Beach, FL 2.0 2.0 1360 $2,350 $1.73 7d 1 0.91mi
4394 NW 9th Ave Unit 20-1A Deerfield Beach, FL 2.0 2.0 950 $1,700 $1.79 24d 1 0.92mi
4354 NW 9th Ave Unit 12-3D Pompano Beach, FL 2.0 2.0 1040 $2,000 $1.92 24d 1 0.92mi
4314 NW 9th Ave Deerfield Beach, FL 1.0–2.0 1.5–2.0 992 $1,940 $1.95 14d 2 0.92mi

HOA detail condo

Monthly dues
$446 · $5,352/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-06-18
    days on market $265,000 Active 37 DOM
  2. 2026-06-17
    days on market $265,000 Active 36 DOM
  3. 2026-06-16
    days on market $265,000 Active 35 DOM
  4. 2026-06-15
    days on market $265,000 Active 34 DOM
  5. 2026-06-13
    days on market $265,000 Active 32 DOM
  6. 2026-06-09
    days on market $265,000 Active 28 DOM
  7. 2026-06-08
    pricedays on market $265,000 Active 27 DOM
  8. 2026-06-07
    days on market $275,000 Active 26 DOM
  9. 2026-06-04
    days on market $275,000 Active 23 DOM
  10. 2026-06-03
    days on market $275,000 Active 22 DOM
  11. 2026-06-02
    days on market $275,000 Active 21 DOM
  12. 2026-06-01
    days on market $275,000 Active 20 DOM
  13. 2026-05-31
    days on market $275,000 Active 19 DOM
  14. 2026-05-12
    listed $275,000 Active

ⓘ 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
$1,133 · $94/mo
Projected year-2 tax
$2,200 · $183/mo
Expected delta
+$1,066/yr (+$89/mo · 94.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone AH · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 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 · 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
$32,322
− Mortgage interest
−$14,844
− Property taxes
−$1,133
− Insurance
−$3,150
− Repairs & maintenance
−$2,586
− Management
−$2,586
− HOA
−$5,352
− Depreciation
−$7,709
Taxable loss
−$5,038
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,209
After-tax cash flow
$432/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 — Deerfield Beach

Score
75/100
State rank
#250
US rank
#3970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield Beach, FL
County
Broward County · 1,963,430 people
City population
61,449
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
31,296
Household income
$53,254
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
2169.0

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 0.61)
Race & ethnicity
White 57% Hispanic / Latino 23% Two or more races 19% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 3%
Common ancestry
Estonian 7% Romanian 4% Hispanic 3%
Foreign-born
34% · Canada, Jamaica, Dominican Republic
Languages at home
59% English-only · Spanish 20% Other Indo-European 13% French/Haitian/Cajun 4%

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
▼ -280.44%
Current HPI
323.0166
Rent YoY
▲ 0.10%
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

1 event — show timeline
  • 2026-05-12 Listed $275,000 Beaches MLS

Property tax history

+2.9%/yr

Latest (2025): $1,133 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…