CashFlowRE
Sign in Sign up
1856 NW 6th Ave
F Composite 34.17
Why this score? — see what drove the F 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 +13.2/30.0
  • Schools +4.1/10.0
  • DSCR +3.9/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$370,000

1856 NW 6th Ave · Pompano Beach, FL 33060
4 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 32 Days on market
Built 1968 6,000 sqft lot Est $295k · 25% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

Key facts

  • 6,000 sq ft lot
  • Parking
  • Built 1968

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions

Exterior

  • Parking: Covered carport (1 space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Faces west; RS-4 zoning
  • Construction: Block construction; Shingle roof; Effective year built
  • Exterior features: Fence; Open patio; Porch; Shed(s)

Interior

  • Kitchen: Electric range; Refrigerator
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level
  • Laundry & utility: Washer; Dryer; Laundry / Utility 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 4-bed/1.0-bath single-family listed at $370k.

Deal economics

  • At list price, monthly cash flow is $-10 ($-118/yr) — negative.
  • To cash-flow at today's rent, offer at most $368k (0.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $324k (12.5% below list).
  • Recommended offer: $324k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: schools D+, 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.
  • Market conditions: Rents rising (+2.1%/yr); 338 active listings in the ZIP; 21 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 $3,236/mo this rent would consume 60% 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 $3k of loan paydown is wiped out by about $11k 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 32 days — a 3% lower offer ($359k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago 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.
  • Current owner paid $173k; list at $370k implies a 114% gain — meaningful room to come down on a strong offer.

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 $323,569 (12.5% 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 32 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.26%
Cash-on-cash
-0.11%
DSCR
0.99
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$295,000
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
656 NW 21st St 0.23mi 3/1.0 (-1) 1,020 (+2%) 18mo $395,000 $387 66
381 NW 16th St 0.33mi 3/1.0 (-1) 950 (-5%) 10mo $280,000 $295 63
1521 NW 2nd Ave 0.59mi 3/1.0 (-1) 968 (-3%) 5mo $280,000 $289 58

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
-17.5%
Equity multiple
0.39×
Total profit
$-63,369
Equity at exit
$55,168
10-year hold
IRR
-11.2%
Equity multiple
0.35×
Total profit
$-67,217
Equity at exit
$31,991

Cash invested: $103,600 (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
9.5×

Monthly cashflow live

Estimated rent
$3,236 high interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$472 /mo · $5,659/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$679
Net cashflow
$-10

Break-even live

Break-even rent $3,248
Max offer price $368,260
Occupancy floor 95%

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
$92,500
Closing costs
$11,100
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1881 NW 5th Ter Pompano Beach, FL 3.0 2.0 1152 $3,400 $2.95 7d 1 0.02mi
1881 NW 5th Ter Unit 1881 Pompano Beach, FL 3.0 2.0 1152 $3,400 $2.95 24d 1 0.02mi
774 NW 16th Pl Pompano Beach, FL 3.0 2.0 1446 $3,000 $2.07 24d 1 0.26mi
1592 NW 7th Ter Pompano Beach, FL 5.0 2.0 1217 $2,700 $2.22 24d 1 0.38mi
171 NW 19th St Pompano Beach, FL 3.0 2.0 1215 $3,250 $2.67 24d 1 0.42mi
10 NW 19th St Pompano Beach, FL 4.0 2.0 1215 $2,990 $2.46 24d 1 0.55mi
2001 NE 1st Ave Pompano Beach, FL 5.0 2.0 1431 $3,100 $2.17 3d 1 0.57mi
2001 NE 1st Ave Unit 1 Pompano Beach, FL 5.0 2.0 1431 $3,100 $2.17 16d 1 0.57mi
1670 NE 1st Ave Pompano Beach, FL 3.0 2.0 1200 $3,300 $2.75 24d 1 0.65mi
1921 NE 2nd Ave Pompano Beach, FL 3.0 2.0 1261 $2,960 $2.35 22d 1 0.66mi
2001 NE 2nd Ter Pompano Beach, FL 3.0 2.0 999 $3,000 $3.00 24d 1 0.71mi
229 NE 26th Ct Pompano Beach, FL 3.0 2.0 1145 $3,000 $2.62 22d 1 1.02mi
110 NE 30th St Pompano Beach, FL 3.0 2.0 1418 $4,400 $3.10 24d 1 1.09mi
704 NW 3rd Ave Pompano Beach, FL 3.0 1.0 1156 $2,600 $2.25 24d 1 1.15mi
3329 NW 11th Ave Unit 3329 Pompano Beach, FL 3.0 2.5 1420 $2,800 $1.97 24d 1 1.28mi
1087 NW 33rd Mnr Pompano Beach, FL 3.0 2.5 1495 $2,675 $1.79 24d 1 1.31mi
1307 Partridge Close #67 Pompano Beach, FL 4.0 2.5 1500 $2,500 $1.67 14d 1 1.36mi
1307 Partridge Close Pompano Beach, FL 4.0 2.5 1500 $2,500 $1.67 7d 1 1.36mi
2621 NE 8th Ave Pompano Beach, FL 3.0 2.0 1200 $2,650 $2.21 5d 1 1.39mi
3313 Quail Close #3313 Pompano Beach, FL 3.0 2.5 1420 $2,500 $1.76 24d 1 1.42mi
20 NW 7th Ave #6 Pompano Beach, FL 3.0 1.5 1088 $2,150 $1.98 15d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $370,000 Active 32 DOM
  2. 2026-06-17
    days on market $370,000 Active 31 DOM
  3. 2026-06-16
    days on market $370,000 Active 30 DOM
  4. 2026-06-15
    days on market $370,000 Active 29 DOM
  5. 2026-06-13
    days on market $370,000 Active 27 DOM
  6. 2026-06-09
    days on market $370,000 Active 23 DOM
  7. 2026-06-08
    days on market $370,000 Active 22 DOM
  8. 2026-06-07
    days on market $370,000 Active 21 DOM
  9. 2026-06-04
    days on market $370,000 Active 18 DOM
  10. 2026-06-03
    days on market $370,000 Active 17 DOM
  11. 2026-06-02
    days on market $370,000 Active 16 DOM
  12. 2026-06-01
    days on market $370,000 Active 15 DOM
  13. 2026-05-31
    days on market $370,000 Active 14 DOM
  14. 2026-05-17
    listed $370,000 Active
  15. 2020-10-16
    soldstatus $173,000
  16. 2020-10-14
    soldstatus $150,000 Closed 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  17. 2020-09-14
    historical Active Under Contract 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  18. 2020-09-10
    price $199,900 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  19. 2020-08-22
    price $209,999 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  20. 2020-08-20
    price $210,000 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  21. 2020-08-18
    price $220,000 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

  22. 2020-07-31
    listed $225,000 Active 160-char remark
    Show marketing remark (160 chars)

    Great investment property or First Time Home buyer!! Currently a 2/1, but can be easily converted back to a 3/1. Large yard, new AC, carport and utility shed.

ⓘ 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
$5,659 · $472/mo
Projected year-2 tax
$5,659 · $472/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
$38,828
− Mortgage interest
−$20,726
− Property taxes
−$5,659
− Insurance
−$1,850
− Repairs & maintenance
−$3,106
− Management
−$3,106
− Depreciation
−$10,764
Taxable loss
−$6,382
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,532
After-tax cash flow
$1,414/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

+64.4% since first listed
9 events — show timeline
  • 2026-05-17 Listed $370,000 MARMLS
  • 2020-10-16 Sold (Public Records) $173,000 Public Records
  • 2020-10-14 Sold (MLS) $150,000 MARMLS
  • 2020-09-14 Contingent MARMLS
  • 2020-09-10 Price Changed $199,900 MARMLS
  • 2020-08-22 Price Changed $209,999 MARMLS
  • 2020-08-20 Price Changed $210,000 MARMLS
  • 2020-08-18 Price Changed $220,000 MARMLS
  • 2020-07-31 Listed $225,000 MARMLS

Property tax history

+10.4%/yr

Latest (2025): $5,659 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…