CashFlowRE
Sign in Sign up
600 NW 19th St
D Composite 41.76
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 +14.0/30.0
  • ARV discount +6.1/15.0
  • DSCR +4.3/10.0
  • Schools +4.1/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$310,000

600 NW 19th St · Pompano Beach, FL 33060
3 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 52 Days on market
Built 1961 7,459 sqft lot Est $301k · at est. ↓ 25% since listing

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

Listing remarks

This charming 3-bedroom, 1-bathroom home in Pompano Beach offers tremendous potential for the right buyer. Located on a spacious corner lot, this property provides plenty of open space and privacy. The home features a functional layout, with generously sized rooms, offering a great foundation to create your ideal living space. The corner lot offers additional outdoor space, perfect for expanding the home, adding a garden, or creating an outdoor entertainment area. Inside, you'll find a cozy living room, a practical kitchen, and three comfortable bedrooms. With its prime location in Pompano Beach, you're just minutes away from the area's beautiful beaches, shopping, dining and entertainm

Key facts

  • Outdoor space
  • Prime location
  • Corner lot

Tags

CORNER LOTOUTDOOR SPACEPRIME LOCATION

Property features AI

Finance

  • HOA & community: Street lights; Sidewalks

Exterior

  • Parking: Covered driveway parking; Carport (1 space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story block home; Faces northwest; Shingle roof; Effective year built
  • Construction: Block construction
  • Exterior features: Awnings

Interior

  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level; Family room; Storage room; Utility room
  • Laundry & utility: Laundry room

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/1.0-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $41 ($498/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (9.8% below list).
  • Recommended offer: $280k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 66% FRL vs 51% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.1%/yr); 339 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $2,797/mo this rent would consume 52% 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 $2k of loan paydown is wiped out by about $9k 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 52 days — a 3% lower offer ($301k) is reasonable based on typical stale-listing flexibility.
  • 4 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

  • 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 $279,688 (9.8% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.90%
Cap rate
6.45%
Cash-on-cash
0.57%
DSCR
1.03
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$300,900
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
656 NW 21st St 0.16mi 3/1.0 1,020 (0%) 18mo $395,000 $387 77
721 NW 18th St 0.11mi 2/1.0 (-1) 1,090 (+7%) 3mo $299,000 $274 76
381 NW 16th St 0.40mi 3/1.0 950 (-7%) 11mo $280,000 $295 61
1521 NW 2nd Ave 0.67mi 3/1.0 968 (-5%) 5mo $280,000 $289 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
-16.4%
Equity multiple
0.42×
Total profit
$-49,990
Equity at exit
$46,222
10-year hold
IRR
-9.7%
Equity multiple
0.43×
Total profit
$-49,791
Equity at exit
$26,803

Cash invested: $86,800 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
339
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,797 high interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$413 /mo · $4,959/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$587
Net cashflow
$41

Break-even live

Break-even rent $2,744
Max offer price $310,000
Occupancy floor 94%

Sensitivity live

Price -10% $217 -5% $129 +0% $41 +5% $-46 +10% $-134
Rent -10% $-179 -5% $-69 +0% $41 +5% $152 +10% $262
Rate -1.0pp $198 -0.5pp $120 base $41 +0.5pp $-39 +1.0pp $-121

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
$77,500
Closing costs
$9,300
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
1881 NW 5th Ter Pompano Beach, FL 3.0 2.0 1152 $3,400 $2.95 9d 1 0.08mi
1881 NW 5th Ter Unit 1881 Pompano Beach, FL 3.0 2.0 1152 $3,400 $2.95 26d 1 0.08mi
774 NW 16th Pl Pompano Beach, FL 3.0 2.0 1446 $3,000 $2.07 26d 1 0.24mi
171 NW 19th St Pompano Beach, FL 3.0 2.0 1215 $3,250 $2.67 26d 1 0.48mi
310 Leisure Blvd Pompano Beach, FL 2.0 2.0 1331 $2,250 $1.69 26d 1 0.61mi
10 NW 19th St Pompano Beach, FL 4.0 2.0 1215 $2,990 $2.46 26d 1 0.61mi
220 Leisure Blvd Pompano Beach, FL 2.0 1.0 1046 $2,200 $2.10 26d 1 0.64mi
1670 NE 1st Ave Pompano Beach, FL 3.0 2.0 1200 $3,300 $2.75 26d 1 0.71mi
1921 NE 2nd Ave Pompano Beach, FL 3.0 2.0 1261 $2,960 $2.35 23d 1 0.72mi
38 Leisure Blvd Pompano Beach, FL 2.0 2.0 1248 $2,400 $1.92 15d 1 0.74mi
38 Leisure Blvd Pompano Beach, FL 2.0 2.0 1248 $2,400 $1.92 16d 1 0.74mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,400 $2.91 26d 1 0.74mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,100 $2.55 13d 1 0.74mi
2001 NE 2nd Ter Pompano Beach, FL 3.0 2.0 999 $3,000 $3.00 26d 1 0.77mi
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 16d 1 0.80mi
201 S Golf Blvd #2004 Pompano Beach, FL 2.0 1.0 820 $1,700 $2.07 26d 1 0.80mi
1309 NW 2nd Ave Unit 3 Pompano Beach, FL 2.0 1.0 700 $1,750 $2.50 26d 1 0.80mi
1109 NW 6th Ave Unit 3 Pompano Beach, FL 2.0 1.0 750 $1,875 $2.50 26d 1 0.84mi
2751 E Golf Blvd #2018 Pompano Beach, FL 2.0 2.0 825 $1,800 $2.18 26d 1 0.91mi
100 NW 27th St Unit 100 Pompano Beach, FL 2.0 2.0 1394 $2,749 $1.97 26d 1 0.92mi
100 NW 27th St Pompano Beach, FL 2.0 2.0 1394 $2,500 $1.79 26d 1 0.92mi
231 NE 24th St Unit 1 Pompano Beach, FL 2.0 1.0 750 $2,250 $3.00 0d 1 0.92mi
3000 NW 5th Ter #129 Pompano Beach, FL 2.0 2.0 912 $2,000 $2.19 26d 1 0.97mi
920 NW 8th Ave Unit 3 Pompano Beach, FL 2.0 1.5 1150 $1,900 $1.65 13d 1 0.97mi
3005 NW 5th Ter #2 Pompano Beach, FL 2.0 1.0 968 $2,100 $2.17 26d 1 1.01mi
841 NW 5th Ave Unit 1 Pompano Beach, FL 2.0 1.0 1000 $1,500 $1.50 26d 1 1.03mi
811 NW 6th Ave Pompano Beach, FL 2.0 2.0 821 $1,750 $2.13 26d 1 1.05mi
229 NE 26th Ct Pompano Beach, FL 3.0 2.0 1145 $3,000 $2.62 23d 1 1.07mi
360 NW 8th St Unit 8 Pompano Beach, FL 2.0 1.0 875 $1,900 $2.17 26d 1 1.11mi
110 NE 30th St Pompano Beach, FL 3.0 2.0 1418 $4,400 $3.10 26d 1 1.13mi
610 NW 7th Ave Pompano Beach, FL 1.0–2.0 1.0 725 $1,800 $2.48 26d 3 1.16mi
704 NW 3rd Ave Pompano Beach, FL 3.0 1.0 1156 $2,600 $2.25 26d 1 1.16mi
3050 NW 1st Ave Pompano Beach, FL 2.0 1.0 1044 $1,800 $1.72 26d 1 1.18mi
100 NW 8th St Pompano Beach, FL 2.0 2.0 1024 $2,175 $2.12 26d 1 1.22mi
111 NW 31st Ct Pompano Beach, FL 2.0 1.0 874 $1,995 $2.28 26d 1 1.22mi
3329 NW 11th Ave Unit 3329 Pompano Beach, FL 3.0 2.5 1420 $2,800 $1.97 26d 1 1.26mi
3329 NW 11th Ave Unit 3329 Pompano Beach, FL 3.0 2.5 1420 $2,800 $1.97 0d 1 1.26mi
1087 NW 33rd Mnr Pompano Beach, FL 3.0 2.5 1495 $2,675 $1.79 26d 1 1.29mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $2,294 $3.26 4d 16 1.31mi
812 NE 4th Ave Pompano Beach, FL 2.0 2.0 1056 $3,000 $2.84 16d 1 1.32mi

Listing history 16 events

  1. 2026-06-13
    statusdays on market $310,000 Pending 52 DOM
  2. 2026-06-09
    days on market $310,000 Active 49 DOM
  3. 2026-06-08
    days on market $310,000 Active 48 DOM
  4. 2026-06-07
    days on market $310,000 Active 47 DOM
  5. 2026-06-04
    days on market $310,000 Active 44 DOM
  6. 2026-06-03
    days on market $310,000 Active 43 DOM
  7. 2026-06-02
    days on market $310,000 Active 42 DOM
  8. 2026-06-01
    days on market $310,000 Active 41 DOM
  9. 2026-05-31
    days on market $310,000 Active 40 DOM
  10. 2026-04-28
    status Active
  11. 2026-04-23
    status Pending
  12. 2026-04-16
    listed $310,000 Active
  13. 2025-10-07
    historical
  14. 2025-09-16
    listed $310,000 Active
  15. 2025-09-15
    historical
  16. 2025-03-14
    listed $415,000 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
$4,959 · $413/mo
Projected year-2 tax
$4,959 · $413/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 ≥106°F today · 27 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
$33,563
− Mortgage interest
−$17,365
− Property taxes
−$4,959
− Insurance
−$1,550
− Repairs & maintenance
−$2,685
− Management
−$2,685
− Depreciation
−$9,018
Taxable loss
−$4,699
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,128
After-tax cash flow
$1,625/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

-25.3% since first listed
7 events — show timeline
  • 2026-04-28 Relisted MARMLS
  • 2026-04-23 Pending MARMLS
  • 2026-04-16 Listed $310,000 MARMLS
  • 2025-10-07 Listing Removed MARMLS
  • 2025-09-16 Listed $310,000 MARMLS
  • 2025-09-15 Listing Removed MARMLS
  • 2025-03-14 Listed $415,000 MARMLS

Property tax history

+8.4%/yr

Latest (2025): $4,959 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…