CashFlowRE
Sign in Sign up
1353 NW 62nd Way
D+ Composite 46.38
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 +20.6/30.0
  • DSCR +6.6/10.0
  • 1% rule +5.6/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$439,900

1353 NW 62nd Way · Margate, FL 33063
5 bd · 2.0 ba · 1,084 sqft · SingleFamily public records · 91 Days on market
Built 1959 8,863 sqft lot Est $364k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully remodeled 3/2 in Margate on a big lot! The seller will install brand new stainless steel kitchen appliances prior to closing. The home sits in a very quiet street at the end of a cul de sac. This home has been fully updated with brand new wood floor s, kitchen, bathrooms, and central AC. This is a perfect starter home for a family. The seller will be accepting all forms of financed offers. This will not last! Please contact the listing agent for more info. Agents, see broker remarks for LB info.

Key facts

  • Bright living area
  • Spacious kitchen
  • Tile flooring

Tags

OVERSIZED LOTBRIGHT LIVING AREASPACIOUS KITCHENTILE FLOORINGEXPANSIVE BACKYARD

Property features AI

Exterior

  • Parking: Has carport (1 space); Covered driveway parking
  • Home design: Single-story home; Faces northeast; R-1 zoning
  • Construction: Effective year built
  • Exterior features: No exterior features listed; Less than quarter-acre lot

Interior

  • Bedrooms: Other room types
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First floor entry; Other interior features

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 5-bed/2.0-bath single-family listed at $440k.

Deal economics

  • At list price, monthly cash flow is $591 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $440k).
  • Recommended offer: $400k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.3% in Margate — 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 81/100 on livability (#85 in FL, #1,398 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: 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 (+1.9%/yr); 548 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $4,647/mo this rent would consume 89% of the median local household income ($63k/yr) (locally 2290% 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 $13k 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 91 days — a 9% lower offer ($400k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $30k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $250k; list at $440k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $400,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 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 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.06%
Cap rate
7.90%
Cash-on-cash
5.75%
DSCR
1.26
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$364,224
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6720 NW 7th Ct 0.64mi 4/2.0 (-1) 1,222 (+13%) 24mo $410,000 $336 24

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 · 1.94% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.69×
Total profit
$-38,473
Equity at exit
$65,591
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-4,375
Equity at exit
$38,035

Cash invested: $123,172 (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 33063

Home prices YoY
-18.1%
Rents YoY
1.9%
Active inventory
548
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$4,647 medium interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$591 /mo · $7,087/yr
Insurance
$183
HOA
$0
Vacancy / Maint / Mgmt
$976
Net cashflow
$591

Break-even live

Break-even rent $3,900
Max offer price $439,900
Occupancy floor 82%

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
$109,975
Closing costs
$13,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6466 NW 20th St Unit 1258743P Margate, FL 4.0 3.0 1496 $7,709 $5.15 2d 1 0.50mi
2294 NW 63rd Ave Margate, FL 4.0 2.0 1441 $3,800 $2.64 24d 1 0.80mi
5980 NW 24th Ct Margate, FL 4.0 2.0 1448 $3,506 $2.42 8d 1 0.89mi
5980 NW 24th Ct Margate, FL 4.0 2.0 1448 $3,440 $2.38 3d 1 0.89mi

Listing history 33 events

  1. 2026-06-18
    days on market $439,900 Active 91 DOM
  2. 2026-06-17
    days on market $439,900 Active 90 DOM
  3. 2026-06-16
    days on market $439,900 Active 89 DOM
  4. 2026-06-15
    days on market $439,900 Active 88 DOM
  5. 2026-06-13
    days on market $439,900 Active 86 DOM
  6. 2026-06-09
    days on market $439,900 Active 82 DOM
  7. 2026-06-08
    days on market $439,900 Active 81 DOM
  8. 2026-06-07
    days on market $439,900 Active 80 DOM
  9. 2026-06-04
    days on market $439,900 Active 77 DOM
  10. 2026-06-03
    days on market $439,900 Active 76 DOM
  11. 2026-06-02
    days on market $439,900 Active 75 DOM
  12. 2026-06-01
    days on market $439,900 Active 74 DOM
  13. 2026-05-31
    days on market $439,900 Active 73 DOM
  14. 2026-05-21
    price $439,900
  15. 2026-05-14
    price $449,900
  16. 2026-04-27
    price $459,900
  17. 2026-03-19
    listed $469,900 Active
  18. 2026-02-26
    soldstatus $249,900
  19. 2015-10-08
    soldstatus $189,900 Sold 506-char remark
    Show marketing remark (506 chars)

    Fully remodeled 3/2 in Margate on a big lot! The seller will install brand new stainless steel kitchen appliances prior to closing. The home sits in a very quiet street at the end of a cul de sac. This home has been fully updated with brand new wood floor s, kitchen, bathrooms, and central AC. This is a perfect starter home for a family. The seller will be accepting all forms of financed offers. This will not last! Please contact the listing agent for more info. Agents, see broker remarks for LB info.

  20. 2015-09-21
    soldstatus $189,900
  21. 2015-08-26
    status Pending 506-char remark
    Show marketing remark (506 chars)

    Fully remodeled 3/2 in Margate on a big lot! The seller will install brand new stainless steel kitchen appliances prior to closing. The home sits in a very quiet street at the end of a cul de sac. This home has been fully updated with brand new wood floor s, kitchen, bathrooms, and central AC. This is a perfect starter home for a family. The seller will be accepting all forms of financed offers. This will not last! Please contact the listing agent for more info. Agents, see broker remarks for LB info.

  22. 2015-08-20
    price $189,900 506-char remark
    Show marketing remark (506 chars)

    Fully remodeled 3/2 in Margate on a big lot! The seller will install brand new stainless steel kitchen appliances prior to closing. The home sits in a very quiet street at the end of a cul de sac. This home has been fully updated with brand new wood floor s, kitchen, bathrooms, and central AC. This is a perfect starter home for a family. The seller will be accepting all forms of financed offers. This will not last! Please contact the listing agent for more info. Agents, see broker remarks for LB info.

  23. 2015-08-13
    listed $195,000 Active 506-char remark
    Show marketing remark (506 chars)

    Fully remodeled 3/2 in Margate on a big lot! The seller will install brand new stainless steel kitchen appliances prior to closing. The home sits in a very quiet street at the end of a cul de sac. This home has been fully updated with brand new wood floor s, kitchen, bathrooms, and central AC. This is a perfect starter home for a family. The seller will be accepting all forms of financed offers. This will not last! Please contact the listing agent for more info. Agents, see broker remarks for LB info.

  24. 2007-09-14
    soldstatus $310,000
  25. 2005-05-10
    soldstatus $255,000
  26. 2005-04-29
    soldstatus $255,000 199-char remark
    Show marketing remark (199 chars)

    MOVE IN COND. FRESH PAINT, CERAMIC TILE THROUGHOUT, CROWN MOULDINGS, NEWER APPL, NEW MAPLE CAB IN KIT, TILED COUNTER & BACKSPLASH, RE- MODELED BATHS, LG FENCED IN YD IN ADDITION TO SCREENED PATIO

  27. 2005-04-26
    historical 199-char remark
    Show marketing remark (199 chars)

    MOVE IN COND. FRESH PAINT, CERAMIC TILE THROUGHOUT, CROWN MOULDINGS, NEWER APPL, NEW MAPLE CAB IN KIT, TILED COUNTER & BACKSPLASH, RE- MODELED BATHS, LG FENCED IN YD IN ADDITION TO SCREENED PATIO

  28. 2005-03-20
    listed $259,900 199-char remark
    Show marketing remark (199 chars)

    MOVE IN COND. FRESH PAINT, CERAMIC TILE THROUGHOUT, CROWN MOULDINGS, NEWER APPL, NEW MAPLE CAB IN KIT, TILED COUNTER & BACKSPLASH, RE- MODELED BATHS, LG FENCED IN YD IN ADDITION TO SCREENED PATIO

  29. 2004-09-13
    soldstatus $200,000
  30. 2004-07-15
    soldstatus $122,500
  31. 2001-06-21
    soldstatus $114,000
  32. 1999-06-05
    soldstatus $88,900
  33. 1984-03-01
    soldstatus $63,900

ⓘ 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
$7,087 · $591/mo
Projected year-2 tax
$7,087 · $591/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 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 3/10 Moderate 3 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
$55,769
− Mortgage interest
−$24,641
− Property taxes
−$7,087
− Insurance
−$2,200
− Repairs & maintenance
−$4,461
− Management
−$4,461
− Depreciation
−$12,797
Taxable income
$121
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$29
After-tax cash flow
$7,059/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 — Margate

Score
81/100
State rank
#85
US rank
#1398

Category grades

Amenities F Commute A+ 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
Margate, FL
County
Broward County · 1,963,430 people
City population
55,466
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
55,466
Household income
$62,918
Rent vs Own
26.3% rent · 73.7% own
Severe rent burden
2290.0

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 0.72)
Race & ethnicity
White 34% Hispanic / Latino 29% Black 28% Two or more races 18% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7% Cuban 3% Dominican 3%
Common ancestry
Hispanic 6% Romanian 2% Estonian 2%
Foreign-born
36% · Canada, Jamaica, Vietnam
Languages at home
61% English-only · Spanish 24% French/Haitian/Cajun 7% Other Indo-European 4%

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
▼ -87.17%
Current HPI
393.9225
Rent YoY
▲ 1.94%
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

+588.4% since first listed
20 events — show timeline
  • 2026-05-21 Price Changed $439,900 MARMLS
  • 2026-05-14 Price Changed $449,900 MARMLS
  • 2026-04-27 Price Changed $459,900 MARMLS
  • 2026-03-19 Listed $469,900 MARMLS
  • 2026-02-26 Sold (Public Records) $249,900 Public Records
  • 2015-10-08 Sold (MLS) $189,900 MARMLS
  • 2015-09-21 Sold (Public Records) $189,900 Public Records
  • 2015-08-26 Pending MARMLS
  • 2015-08-20 Price Changed $189,900 MARMLS
  • 2015-08-13 Listed $195,000 MARMLS
  • 2007-09-14 Sold (Public Records) $310,000 Public Records
  • 2005-05-10 Sold (Public Records) $255,000 Public Records
  • 2005-04-29 Sold (MLS) $255,000 Beaches MLS
  • 2005-04-26 Listing Removed Beaches MLS
  • 2005-03-20 Listed $259,900 Beaches MLS
  • 2004-09-13 Sold (Public Records) $200,000 Public Records
  • 2004-07-15 Sold (Public Records) $122,500 Public Records
  • 2001-06-21 Sold (Public Records) $114,000 Public Records
  • 1999-06-05 Sold (Public Records) $88,900 Public Records
  • 1984-03-01 Sold (Public Records) $63,900 Public Records

Property tax history

+10.4%/yr

Latest (2025): $7,087 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…