CashFlowRE
Sign in Sign up
9090 Lime Bay Blvd #115
C+ Composite 63.16
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 +25.1/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$90,000

9090 Lime Bay Blvd #115 · Tamarac, FL 33321
2 bd · 2.0 ba · 950 sqft · Condo public records · 102 Days on market
Built 1974 $652/mo HOA · 32% of rent

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

Listing remarks MLS

Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

Key facts

  • $652 HOA
  • Built 1974
  • Listed 101 days

Property features AI

Finance

  • HOA & community: Has association; Monthly HOA fee of $652; HOA includes structure maintenance; Internet included in HOA; Senior community

Exterior

  • Home design: Condominium; Resale condition; 3-story building; Entry level: 1; First floor entry
  • Construction: Block construction; Built prior to 2026
  • Exterior features: First-floor entry; Not waterfront

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Other
  • Bathrooms: 2 full bathrooms on the main level
  • Interior features: Other flooring

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 $90k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $82k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.9% in Tamarac — 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 76/100 on livability (#239 in FL, #3,785 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute 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 soft (-1.9%/yr); 594 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k 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 102 days — a 9% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y 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 $20k; list at $90k implies a 350% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; HOA is 32% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,900 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  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
2.27%
Cap rate
8.93%
Cash-on-cash
9.41%
DSCR
1.42
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.70×
Total profit
$-7,467
Equity at exit
$13,419
10-year hold
IRR
-10.3%
Equity multiple
0.55×
Total profit
$-11,323
Equity at exit
$7,782

Cash invested: $25,200 (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 33321

Home prices YoY
-30.4%
Rents YoY
-1.9%
Active inventory
594
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$2,042 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$254 /mo · $3,052/yr
Insurance
$38
HOA
$652
Vacancy / Maint / Mgmt
$429
Net cashflow
$198

Break-even live

Break-even rent $1,792
Max offer price $90,000
Occupancy floor 85%

Sensitivity live

Price -10% $249 -5% $223 +0% $198 +5% $172 +10% $147
Rent -10% $36 -5% $117 +0% $198 +5% $278 +10% $359
Rate -1.0pp $243 -0.5pp $220 base $198 +0.5pp $174 +1.0pp $151

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
$22,500
Closing costs
$2,700
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
9091 Lime Bay Blvd #212 Tamarac, FL 1.0 1.0 700 $1,500 $2.14 11d 1 0.10mi
9315 Wedgewood Dr Unit B19 Tamarac, FL 2.0 2.0 1060 $2,495 $2.35 25d 1 0.22mi
9330 Lime Bay Blvd #301 Tamarac, FL 2.0 2.0 950 $1,650 $1.74 25d 1 0.23mi
9301 Lime Bay Blvd Tamarac, FL 1.0–2.0 1.5–2.0 850 $1,800 $2.12 25d 2 0.24mi
9311 Wedgewood Dr Unit A19 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 25d 1 0.25mi
9360 Lime Bay Blvd #314 Tamarac, FL 1.0 1.5 750 $1,640 $2.19 16d 1 0.25mi
9234 Wedgewood Ln Unit D7 Tamarac, FL 2.0 2.0 1060 $2,500 $2.36 25d 1 0.30mi
9401 Lime Bay Blvd #305 Tamarac, FL 2.0 2.0 950 $1,850 $1.95 25d 1 0.30mi
9499 W McNab Rd #208 Tamarac, FL 2.0 2.0 820 $2,050 $2.50 23d 1 0.37mi
9499 W McNab Rd #208 Tamarac, FL 2.0 2.0 820 $1,950 $2.38 0d 1 0.37mi
8601 W McNab Rd Tamarac, FL 3.0 1.0–2.0 993 $2,586 $2.60 0d 12 0.46mi
9608 W McNab Rd #103 Tamarac, FL 2.0 2.0 820 $1,750 $2.13 23d 1 0.49mi
8310 Sands Point Blvd Unit L305 Tamarac, FL 1.0 1.5 825 $1,600 $1.94 8d 1 0.53mi
8650 NW 61st St Tamarac, FL 1.0–2.0 1.0 866 $2,446 $2.82 0d 16 0.55mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $2,881 $3.11 19d 1 0.55mi
8650 NW 61st St Tamarac, FL 2.0 1.0 925 $3,870 $4.18 25d 1 0.55mi
7435 Woodmont Ter #202 Tamarac, FL 2.0 2.0 926 $1,850 $2.00 18d 1 0.57mi
7410 Woodmont Ter #204 Tamarac, FL 2.0 2.0 926 $1,880 $2.03 16d 1 0.60mi
9065 Preston Pl Unit 16202 Tamarac, FL 2.0 2.0 1036 $2,650 $2.56 25d 1 0.62mi
9070 Preston Pl #9070 Tamarac, FL 2.0 2.0 1036 $2,500 $2.41 23d 1 0.63mi
8311 Sands Point Blvd Unit 106 Tamarac, FL 1.0 1.5 825 $1,750 $2.12 8d 1 0.65mi
5819 Hampton Hills Blvd Tamarac, FL 2.0 2.0 1077 $2,450 $2.27 21d 1 0.65mi
9920 NW 68th Pl Tamarac, FL 2.0 2.0 890 $1,975 $2.22 25d 2 0.67mi
8301 Sands Point Blvd Tamarac, FL 1.0–2.0 1.5–2.0 937 $1,800 $1.92 0d 2 0.68mi
9064 Plymouth Pl #9064 Tamarac, FL 2.0 2.0 1036 $2,550 $2.46 21d 1 0.69mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 0d 1 0.72mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 3d 1 0.72mi
7630 Westwood Dr #327 Tamarac, FL 1.0 1.0 741 $1,550 $2.09 16d 1 0.72mi
7640 Westwood Dr #411 Tamarac, FL 2.0 2.0 958 $1,850 $1.93 0d 1 0.73mi
8405 NW 61st St Unit D305 Tamarac, FL 2.0 2.0 1040 $1,770 $1.70 8d 1 0.74mi
9905 Westwood Dr Unit 18-3 Tamarac, FL 1.0 1.0 615 $1,625 $2.64 25d 1 0.79mi
9905 Westwood Dr Unit 16-3 Tamarac, FL 1.0 1.0 615 $1,595 $2.59 0d 1 0.79mi
7670 Westwood Dr #703 Tamarac, FL 2.0 2.0 984 $1,850 $1.88 25d 1 0.80mi
7610 Westwood Dr Tamarac, FL 2.0–3.0 2.0 1017 $1,980 $1.95 18d 1 0.81mi
9907 Westwood Dr Unit 24-2 Tamarac, FL 2.0 1.0 939 $2,000 $2.13 25d 1 0.82mi
9909 Westwood Dr Unit 23-1 Tamarac, FL 2.0 1.0 939 $1,880 $2.00 25d 1 0.85mi
9909 Westwood Dr Unit 16-1 Tamarac, FL 1.0 1.0 615 $1,650 $2.68 25d 1 0.85mi
9909 Westwood Dr Unit 23-1 Tamarac, FL 2.0 1.0 939 $1,870 $1.99 6d 1 0.85mi
8060 Colony Cir N Tamarac, FL 1.0 1.5 750 $1,600 $2.13 18d 2 0.88mi
8051 S Colony Cir Apt S205 Tamarac, FL 2.0 2.0 949 $1,750 $1.84 0d 1 0.88mi

HOA detail condo

Monthly dues
$652 · $7,824/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-06-21
    days on market $90,000 Active 102 DOM
  2. 2026-06-18
    days on market $90,000 Active 99 DOM
  3. 2026-06-17
    days on market $90,000 Active 98 DOM
  4. 2026-06-16
    days on market $90,000 Active 97 DOM
  5. 2026-06-15
    days on market $90,000 Active 96 DOM
  6. 2026-06-13
    days on market $90,000 Active 94 DOM
  7. 2026-06-09
    days on market $90,000 Active 90 DOM
  8. 2026-06-07
    days on market $90,000 Active 88 DOM
  9. 2026-06-04
    days on market $90,000 Active 85 DOM
  10. 2026-06-03
    days on market $90,000 Active 84 DOM
  11. 2026-06-02
    days on market $90,000 Active 83 DOM
  12. 2026-06-01
    days on market $90,000 Active 82 DOM
  13. 2026-05-31
    days on market $90,000 Active 81 DOM
  14. 2026-01-06
    listed $90,000 Active
  15. 2026-01-01
    historical $1,700
  16. 2025-07-11
    price $1,700
  17. 2025-05-14
    listed $1,800
  18. 2021-09-15
    soldstatus $20,000
  19. 2018-11-09
    soldstatus $27,600
  20. 2014-02-05
    soldstatus $30,500
  21. 2014-02-04
    soldstatus $30,500 Sold 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  22. 2013-12-31
    status Pending 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  23. 2013-12-04
    price $35,000 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  24. 2013-11-07
    status Active 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  25. 2013-11-04
    status Pending 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  26. 2013-10-23
    listed $39,000 Active 231-char remark
    Show marketing remark (231 chars)

    Reduced bring offers!! Buyer backed out!! Great deal for 55+ This is a spacious 2 bedroom, 2 bath corner unit located on the first floor with large screened in patio. Located near many golf courses. Enjoy the pool and clubhouse. .

  27. 1974-09-01
    soldstatus $20,000

ⓘ 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
$3,052 · $254/mo
Projected year-2 tax
$3,052 · $254/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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 25 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
$24,507
− Mortgage interest
−$5,041
− Property taxes
−$3,052
− Insurance
−$450
− Repairs & maintenance
−$1,961
− Management
−$1,961
− HOA
−$7,824
− Depreciation
−$2,618
Taxable income
$1,600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$384
After-tax cash flow
$1,987/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 — Tamarac

Score
76/100
State rank
#239
US rank
#3785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamarac, FL
County
Broward County · 1,963,430 people
City population
105,666
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
51,216
Household income
$62,066
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
1394.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 34% White 33% Black 27% Two or more races 20% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 5% Dominican 3%
Common ancestry
Romanian 3% Hispanic 3% Scotch-Irish 2%
Foreign-born
38% · Canada, Jamaica, Dominican Republic
Languages at home
63% English-only · Spanish 29% French/Haitian/Cajun 4% Other Indo-European 1%

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
▼ -158.63%
Current HPI
362.2989
Rent YoY
▼ -1.86%
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

+350.0% since first listed
14 events — show timeline
  • 2026-01-06 Listed $90,000 Beaches MLS
  • 2026-01-01 Rental Removed $1,700 GFLMLS
  • 2025-07-11 Price Changed $1,700 GFLMLS
  • 2025-05-14 Listed for Rent $1,800 GFLMLS
  • 2021-09-15 Sold (Public Records) $20,000 Public Records
  • 2018-11-09 Sold (Public Records) $27,600 Public Records
  • 2014-02-05 Sold (Public Records) $30,500 Public Records
  • 2014-02-04 Sold (MLS) $30,500 MARMLS
  • 2013-12-31 Pending MARMLS
  • 2013-12-04 Price Changed $35,000 MARMLS
  • 2013-11-07 Relisted MARMLS
  • 2013-11-04 Pending MARMLS
  • 2013-10-23 Listed $39,000 MARMLS
  • 1974-09-01 Sold (Public Records) $20,000 Public Records

Property tax history

+9.4%/yr

Latest (2025): $3,052 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…