CashFlowRE
Sign in Sign up
930 SE 9th Ave #11
C Composite 59.1
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 +22.5/30.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 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

$214,900

930 SE 9th Ave #11 · Pompano Beach, FL 33060
2 bd · 2.0 ba · 1,000 sqft · Condo public records · 25 Days on market
Built 1965 $635/mo HOA · 22% of rent ↓ 38% since listing

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

Listing remarks

Welcome to your waterfront oasis at 930 SE 9th Ave, Pompano Beach! This charming 2-bedroom, 2-bathroom co-op in the serene Cypress Island community offers stunning water views that embrace the enclosed balcony, perfect for a home office. Enjoy peace of mind with impact windows, a brand-new AC, hot water heater, and updated ductwork. Boating enthusiasts will appreciate dockage for up to a 26' boat when available. Indulge in the heated community pool, shuffleboard, and grill area. Laundry facilities and extra storage add convenience. This cash-only community requires a 700+ credit score; no renting permitted. Don't miss this tranquil retreat!

Key facts

  • $635 HOA
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: Pets not allowed
  • Financial info: Land lease exists (expires 2064); no annual land lease amount
  • HOA & community: Association: Cypress Island APTS. #1, INC; Monthly association fee of $635; Association amenities include laundry, pool, shuffleboard court, and storage; Association fee covers insurance, structure maintenance, sewer, trash, water, common areas, legal/accounting, roof repairs, and pool service

Exterior

  • Parking: 2 parking spaces (includes assigned and guest parking); 1 open parking space
  • Utilities: Public water; Public sewer; Cable available; Water and sewer available
  • Home design: Stock cooperative; One living level; Faces south; Resale property
  • Construction: CBS construction; Shingle roof; 2 total stories (building)
  • Exterior features: Ocean access with fixed bridge waterfront

Interior

  • Kitchen: Disposal; Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Closet cabinetry; Blinds
  • Laundry & utility: Laundry in common area

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 $215k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $212k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: 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: Mcnab Elementary School (math 51% / reading 63%, grade C+, #781 of 2,144 statewide, top 38%, 614 students, 56% 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 68% FRL vs 51% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.1%/yr); 338 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).
  • At $2,911/mo this rent would consume 54% of the median local household income ($65k/yr) (locally 2870% 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 $6k 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 25 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: HOA is 22% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,676 (1.5% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.35%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
6.2

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
-6.3%
Equity multiple
0.77×
Total profit
$-13,967
Equity at exit
$32,042
10-year hold
IRR
2.1%
Equity multiple
1.14×
Total profit
$8,575
Equity at exit
$18,581

Cash invested: $60,172 (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
338
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,911 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$86 /mo · $1,029/yr
Insurance
$90
HOA
$635
Vacancy / Maint / Mgmt
$611
Net cashflow
$363

Break-even live

Break-even rent $2,452
Max offer price $214,900
Occupancy floor 83%

Sensitivity live

Price -10% $484 -5% $423 +0% $363 +5% $302 +10% $241
Rent -10% $133 -5% $248 +0% $363 +5% $478 +10% $592
Rate -1.0pp $471 -0.5pp $417 base $363 +0.5pp $307 +1.0pp $250

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
$53,725
Closing costs
$6,447
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
801 S Federal Hwy #21 Pompano Beach, FL 2.0 2.0 1070 $3,100 $2.90 4d 1 0.10mi
1100 SE 5th Ct #57 Pompano Beach, FL 2.0 2.0 1168 $3,400 $2.91 25d 1 0.11mi
777 S Federal Hwy Pompano Beach, FL 1.0–2.0 1.0–2.0 947 $3,200 $3.38 15d 6 0.20mi
777 S Federal Hwy Pompano Beach, FL 2.0 2.0 1166 $2,825 $2.42 4d 3 0.20mi
777 S Federal Hwy Pompano Beach, FL 1.0–2.0 1.0–2.0 947 $3,500 $3.69 25d 6 0.20mi
1850 SE 7th St Unit B Pompano Beach, FL 2.0 2.0 900 $4,000 $4.44 25d 1 0.27mi
391 SE 15th Ave Pompano Beach, FL 3.0 2.0 1332 $5,000 $3.75 25d 1 0.44mi
1891 SE 5th Ct Pompano Beach, FL 2.0 2.0 1102 $3,000 $2.72 17d 1 0.46mi
490 SE 19th Ave #107 Pompano Beach, FL 2.0 2.0 960 $1,650 $1.72 15d 1 0.47mi
431 SE 19th Ave Unit 2 Pompano Beach, FL 1.0 1.0 700 $1,600 $2.29 25d 1 0.49mi
1971 SE 5th Ct Unit 303E Pompano Beach, FL 2.0 2.0 960 $2,400 $2.50 22d 1 0.49mi
1100 Pine Dr #102 Pompano Beach, FL 2.0 2.0 950 $2,100 $2.21 25d 1 0.50mi
1971 SE 5th Ct Pompano Beach, FL 2.0 2.0 960 $2,050 $2.14 25d 2 0.50mi
690 SE 23rd Ave #1 Pompano Beach, FL 2.0 2.5 1055 $2,995 $2.84 15d 1 0.50mi
1839 SE 4th St Pompano Beach, FL 2.0 2.5 1222 $3,800 $3.11 8d 1 0.53mi
2333 SE 5th St #2333 Pompano Beach, FL 3.0 2.5 1440 $3,200 $2.22 25d 1 0.57mi
320 SE 11th Ave Pompano Beach, FL 3.0 2.0 1350 $2,250 $1.67 25d 1 0.58mi
511 SE 5th St Pompano Beach, FL 2.0 2.0 1276 $4,200 $3.29 25d 1 0.58mi
511 SE 5th St Pompano Beach, FL 2.0 2.0 1276 $4,200 $3.29 22d 1 0.58mi
912 Pine Dr #211 Pompano Beach, FL 2.0 2.0 949 $1,900 $2.00 25d 1 0.62mi
320 SE 10th Ave Unit D Pompano Beach, FL 2.0 2.0 1000 $2,300 $2.30 25d 1 0.63mi
1001 SE 5th Ave Pompano Beach, FL 3.0 2.0 1492 $4,500 $3.02 25d 1 0.63mi
160 SE 15th Ave Pompano Beach, FL 2.0 1.0 1200 $2,800 $2.33 19d 1 0.65mi
160 SE 15th Ave Pompano Beach, FL 3.0 2.0 1500 $3,900 $2.60 20d 1 0.65mi
305 SE 11th Ave Unit D Pompano Beach, FL 3.0 2.0 1000 $2,400 $2.40 17d 1 0.65mi
2321 SE 15th St Unit 2321 Pompano Beach, FL 3.0 2.0 1313 $6,100 $4.65 25d 1 0.65mi
840 Pine Dr #103 Pompano Beach, FL 2.0 2.0 904 $2,800 $3.10 25d 1 0.67mi
2548 SE 14th St Pompano Beach, FL 2.0 2.0 1400 $12,000 $8.57 2d 1 0.68mi
2548 SE 14th St Pompano Beach, FL 2.0 2.0 1400 $12,000 $8.57 25d 1 0.68mi
8 SE 19th Ave #11 Pompano Beach, FL 2.0 1.0 842 $1,795 $2.13 25d 1 0.71mi
241 SE 9th Ave Pompano Beach, FL 2.0 2.0 725 $1,800 $2.48 12d 2 0.75mi
1201 S Riverside Dr #307 Pompano Beach, FL 1.0 1.0 772 $2,400 $3.11 8d 1 0.76mi
1201 S Riverside Dr #106 Pompano Beach, FL 1.0 1.0 772 $2,400 $3.11 25d 1 0.76mi
1631 S Federal Hwy Pompano Beach, FL 1.0–3.0 1.0–2.0 1092 $2,694 $2.47 2d 17 0.76mi
3200 Port Royale Dr N Fort Lauderdale, FL 2.0 2.0 1458 $3,700 $2.54 5d 1 0.78mi
751 Pine Dr #101 Pompano Beach, FL 3.0 2.0 1200 $2,600 $2.17 25d 1 0.78mi
751 Pine Dr #104 Pompano Beach, FL 3.0 2.0 1200 $2,400 $2.00 6d 1 0.78mi
3200 Port Royale Dr N Fort Lauderdale, FL 2.0 2.0 1396 $3,950 $2.83 25d 2 0.78mi
3201 SE 12th St Unit B4 Pompano Beach, FL 2.0 2.0 1000 $2,400 $2.40 25d 1 0.82mi
1001 S Riverside Dr #105 Pompano Beach, FL 1.0 1.0 700 $2,250 $3.21 25d 1 0.82mi

HOA detail condo

Monthly dues
$635 · $7,620/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-18
    days on market $214,900 Active 25 DOM
  2. 2026-06-17
    days on market $214,900 Active 24 DOM
  3. 2026-06-16
    days on market $214,900 Active 23 DOM
  4. 2026-06-15
    days on market $214,900 Active 22 DOM
  5. 2026-06-13
    days on market $214,900 Active 20 DOM
  6. 2026-06-09
    days on market $214,900 Active 16 DOM
  7. 2026-06-08
    days on market $214,900 Active 15 DOM
  8. 2026-06-07
    days on market $214,900 Active 14 DOM
  9. 2026-06-04
    days on market $214,900 Active 11 DOM
  10. 2026-06-03
    days on market $214,900 Active 10 DOM
  11. 2026-06-02
    days on market $214,900 Active 9 DOM
  12. 2026-06-01
    days on market $214,900 Active 8 DOM
  13. 2026-05-31
    days on market $214,900 Active 7 DOM
  14. 2026-05-24
    listed $214,900 Active
  15. 2026-05-19
    historical
  16. 2026-02-26
    price $220,000
  17. 2026-02-15
    price $234,000
  18. 2026-01-30
    price $249,000
  19. 2025-10-16
    price $283,000
  20. 2025-08-09
    price $295,000
  21. 2025-06-19
    listed $349,000 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
$1,029 · $86/mo
Projected year-2 tax
$1,784 · $149/mo
Expected delta
+$755/yr (+$63/mo · 73.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 26 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
$34,933
− Mortgage interest
−$12,038
− Property taxes
−$1,029
− Insurance
−$1,074
− Repairs & maintenance
−$2,795
− Management
−$2,795
− HOA
−$7,620
− Depreciation
−$6,252
Taxable income
$1,331
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$319
After-tax cash flow
$4,031/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

-38.4% since first listed
8 events — show timeline
  • 2026-05-24 Listed $214,900 Beaches MLS
  • 2026-05-19 Listing Removed MARMLS
  • 2026-02-26 Price Changed $220,000 MARMLS
  • 2026-02-15 Price Changed $234,000 MARMLS
  • 2026-01-30 Price Changed $249,000 MARMLS
  • 2025-10-16 Price Changed $283,000 MARMLS
  • 2025-08-09 Price Changed $295,000 MARMLS
  • 2025-06-19 Listed $349,000 MARMLS

Property tax history

+3.0%/yr

Latest (2025): $1,029 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…