CashFlowRE
Sign in Sign up
6263 NE 19th Ave #1024
B Composite 70.17
Why this score? — see what drove the B 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 +28.6/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

6263 NE 19th Ave #1024 · Fort Lauderdale, FL 33308
1 bd · 2.0 ba · 650 sqft · Condo public records · 90 Days on market
Built 1967 $359/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1BR/1.5BA Unit in convenient location only 5 minutes to the beach or I-95! This attractively renovated and furnished unit features New Stainless Steel appliances and bright lighting! Recent A/C and water heater and a spacious bedroom with 2 large closets! Your parking spot can't get any closer and the laundry is just a few feet away. Enjoy grilling and have a picnic in the neighborhood, take a splash in the pool, or take a stroll through the library in the Clubhouse. Well maintained, this lovely complex has nearby access to shopping centers, Publix, and cafes.

Key facts

  • California closets
  • Brand new windows
  • New roof

Tags

CALIFORNIA CLOSETSNEW ROOFBRAND NEW WINDOWS

Property features AI

Finance

  • Other: Land lease not required
  • HOA & community: Monthly association fee of $359; Association amenities: clubhouse, laundry, picnic area, parking, pool, shuffleboard court, library, maintenance, recreation facilities; Association fee covers grounds and structure maintenance, pest control, trash, water, reserve funds, roof repairs, pool service; Senior community; Pets not allowed

Exterior

  • Parking: One parking space (asphalt)
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Sewer connected; Water connected
  • Home design: Stock cooperative; Resale, updated/remodeled; Second-floor entry; Faces east; 2-story building
  • Construction: Block construction; Metal roof; Building contains 144 units; Building area approximately 650 (assessor)
  • Exterior features: Terrace; Landscaped grounds; Not waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: One bedroom on the main level
  • Flooring: Ceramic tile
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Storm windows; Visitor bathroom
  • 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 1-bed/2.0-bath condo listed at $135k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 2.2% in Fort Lauderdale — 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 82/100 on livability (#78 in FL, #1,293 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, health & safety A+; Watch: cost of living 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: 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); Northeast High School (math 12% / reading 37%, grade F, #505 of 667 statewide, top 79%, 1,552 students, 69% FRL).
  • Market conditions: Rents rising (+3.6%/yr); 739 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $108k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.66%
Cap rate
10.24%
Cash-on-cash
14.10%
DSCR
1.63
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.63% rent growth · sell at horizon

5-year hold
IRR
5.5%
Equity multiple
1.21×
Total profit
$8,123
Equity at exit
$20,129
10-year hold
IRR
15.7%
Equity multiple
2.34×
Total profit
$50,565
Equity at exit
$11,672

Cash invested: $37,800 (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 33308

Rents YoY
3.6%
Active inventory
739
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,241 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$203 /mo · $2,432/yr
Insurance
$56
HOA
$359
Vacancy / Maint / Mgmt
$471
Net cashflow
$444

Break-even live

Break-even rent $1,678
Max offer price $135,000
Occupancy floor 75%

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
$33,750
Closing costs
$4,050
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3333 Port Royale Dr S Fort Lauderdale, FL 3.0 1.0–2.0 1175 $2,963 $2.52 1d 40 1.43mi
6500 N Andrews Ave Fort Lauderdale, FL 2.0 1.0–2.0 943 $2,600 $2.76 2d 31 1.44mi
280 S Cypress Rd #310 Pompano Beach, FL 1.0 1.0 650 $1,700 $2.62 24d 1 1.50mi

HOA detail condo

Monthly dues
$359 · $4,308/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $135,000 Active 90 DOM
  2. 2026-06-17
    days on market $135,000 Active 89 DOM
  3. 2026-06-16
    days on market $135,000 Active 88 DOM
  4. 2026-06-15
    days on market $135,000 Active 87 DOM
  5. 2026-06-13
    days on market $135,000 Active 85 DOM
  6. 2026-06-09
    days on market $135,000 Active 81 DOM
  7. 2026-06-08
    days on market $135,000 Active 80 DOM
  8. 2026-06-07
    days on market $135,000 Active 79 DOM
  9. 2026-06-04
    days on market $135,000 Active 76 DOM
  10. 2026-06-03
    days on market $135,000 Active 75 DOM
  11. 2026-06-02
    days on market $135,000 Active 74 DOM
  12. 2026-06-01
    days on market $135,000 Active 73 DOM
  13. 2026-05-31
    days on market $135,000 Active 72 DOM
  14. 2026-03-19
    listed $135,000 Active
  15. 2022-03-04
    soldstatus $108,000 Closed 566-char remark
    Show marketing remark (566 chars)

    1BR/1.5BA Unit in convenient location only 5 minutes to the beach or I-95! This attractively renovated and furnished unit features New Stainless Steel appliances and bright lighting! Recent A/C and water heater and a spacious bedroom with 2 large closets! Your parking spot can't get any closer and the laundry is just a few feet away. Enjoy grilling and have a picnic in the neighborhood, take a splash in the pool, or take a stroll through the library in the Clubhouse. Well maintained, this lovely complex has nearby access to shopping centers, Publix, and cafes.

  16. 2022-02-07
    historical Active Under Contract 566-char remark
    Show marketing remark (566 chars)

    1BR/1.5BA Unit in convenient location only 5 minutes to the beach or I-95! This attractively renovated and furnished unit features New Stainless Steel appliances and bright lighting! Recent A/C and water heater and a spacious bedroom with 2 large closets! Your parking spot can't get any closer and the laundry is just a few feet away. Enjoy grilling and have a picnic in the neighborhood, take a splash in the pool, or take a stroll through the library in the Clubhouse. Well maintained, this lovely complex has nearby access to shopping centers, Publix, and cafes.

  17. 2022-01-18
    listed $108,000 Active 566-char remark
    Show marketing remark (566 chars)

    1BR/1.5BA Unit in convenient location only 5 minutes to the beach or I-95! This attractively renovated and furnished unit features New Stainless Steel appliances and bright lighting! Recent A/C and water heater and a spacious bedroom with 2 large closets! Your parking spot can't get any closer and the laundry is just a few feet away. Enjoy grilling and have a picnic in the neighborhood, take a splash in the pool, or take a stroll through the library in the Clubhouse. Well maintained, this lovely complex has nearby access to shopping centers, Publix, and cafes.

ⓘ 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
$2,432 · $203/mo
Projected year-2 tax
$2,432 · $203/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 4/10 Moderate FEMA zone X (shaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 23 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
$26,888
− Mortgage interest
−$7,562
− Property taxes
−$2,432
− Insurance
−$675
− Repairs & maintenance
−$2,151
− Management
−$2,151
− HOA
−$4,308
− Depreciation
−$3,927
Taxable income
$3,681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$884
After-tax cash flow
$4,447/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 — Fort Lauderdale

Score
82/100
State rank
#78
US rank
#1293

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Lauderdale, FL
County
Broward County · 1,963,430 people
City population
235,769
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
27,935
Household income
$93,879
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
912.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 16% Two or more races 14% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 4% Lithuanian 3% Scotch-Irish 3%
Foreign-born
24% · Canada, Jamaica, Dominican Republic
Languages at home
75% English-only · Spanish 14% Other Indo-European 5% Russian/Polish/Slavic 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
▼ -417.95%
Current HPI
325.3902
Rent YoY
▲ 3.63%
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

+25.0% since first listed
4 events — show timeline
  • 2026-03-19 Listed $135,000 Beaches MLS
  • 2022-03-04 Sold (MLS) $108,000 Beaches MLS
  • 2022-02-07 Contingent Beaches MLS
  • 2022-01-18 Listed $108,000 Beaches MLS

Property tax history

+8.2%/yr

Latest (2025): $2,432 · +67.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…