5200 NE 24th Ter Unit 314c · Fort Lauderdale, FL
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A- 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 +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +4.1/5.0
- Schools +3.9/10.0
- Condition / age +3.8/5.0
- Rent growth +3.4/5.0
- Appreciation +0.0/10.0
$169,000
5200 NE 24th Ter Unit 314c · Fort Lauderdale, FL 33308
2 bd · 1.0 ba · 875 sqft · Condo
public records
· 196 Days on market
Built 1965
$193/sqft
· 24% below area
Est $221k · 24% under
$602/mo HOA · 17% of rent
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
* * * * * * * PRICE ADJUSTMENT * * * * * LISTED BELOW TAX APPRAISER SUGGESTED VALUE $214,624TOTALLY OPEN KITCHEN W/ STORAGE ISLAND OR PUT CHAIRS AND USE AS EATING AREA. DISHWASHER, REFRIGERATOR, ELECTRIC STOVE & OVEN. LIVING & DINING AREA AND KITCHEN TOTALLY OPEN AND TILED. SO YOU CAN ENJOY YOUR GUESTS WHILE COOKING. 2 LARGE BEDROOMS W/ SPOTLESS CARPET. THE VIEW FROM THE OPEN PORCH IS OF THE POOL, SHUFFLE BOARD COURT AND CENTER OF THE COMPLEX. LOCATED BEHIND COMMERCIAL BLVD AND FEDERAL HGWY, W/ EASY ACCESS TO STORES, RESTAURANTS AND APPROXIMATELY 2 MILES STRAIGHT DOWN TO BEACH IN CHARMING LAUDERDALE BY THE SEA.
Key facts
- Guest parking
- Open porch view
- Assigned parking
Tags
Neighborhood map
Sold within
Property
Rental comp
Retail
Costco
Walmart
Transit
Schools
Stadiums
Fortune 500
· Circle radius: 6.0 mi
Loading POIs…
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $169k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $798 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $169k).
- Recommended offer: $149k (12.0% below list) — sets the bar for market timing.
- Cap rate 12.0% vs local median 2.1% 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: 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 (+3.6%/yr); 985 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 43d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
- This rent runs 44% of the median local income ($94k/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 $1k of loan paydown is wiped out by about $5k 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 $47k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 196 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $67k; list at $169k implies a 152% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 2.6% of price.
Recommended offer
$148,720
(12.0% below list)
Questions for the listing agent
- It's been on market 196 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.04% ✓
- Cap rate
- 11.96%
- Cash-on-cash
- 20.24%
- DSCR
- 1.90
- GRM
- 4.1
CMA / ARV
- ARV (median comp)
- $220,987
- List price
- $169,000
- Delta
- -23.53%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2180 NE 67th St #721 | 1.25mi | 2/1.5 | 875 (0%) | 1mo | $150,000 | $171 | 62 |
| 2220 NE 68th St #1012 | 1.30mi | 2/2.0 | 875 (0%) | 0mo | $195,000 | $223 | 61 |
| 4010 Galt Ocean Dr #1509 | 1.39mi | 1/1.0 (-1) | 850 (-3%) | 0mo | $325,000 | $382 | 55 |
| 4250 Galt Ocean Dr Unit 12g | 1.25mi | 1/1.0 (-1) | 850 (-3%) | 0mo | $270,000 | $318 | 55 |
| 2000 NE 51st Ct #201 | 0.45mi | 2/1.0 | 700 (-20%) | 0mo | $148,000 | $211 | 54 |
| 4800 Bayview Dr #402 | 0.42mi | 2/2.0 | 1,032 (+18%) | 1mo | $300,000 | $291 | 51 |
| 4051 NE 13th Ave Unit 69-3 | 1.47mi | 2/1.0 | 770 (-12%) | 0mo | $160,000 | $208 | 45 |
| 3850 Galt Ocean Dr #1804 | 1.45mi | 1/1.5 (-1) | 980 (+12%) | 1mo | $460,000 | $469 | 37 |
| 3850 Galt Ocean Dr #1204 | 1.45mi | 1/1.5 (-1) | 1,050 (+20%) | 0mo | $347,500 | $331 | 33 |
| 3900 Galt Ocean Dr #2204 | 1.41mi | 1/1.5 (-1) | 1,088 (+24%) | 0mo | $475,000 | $437 | 33 |
| 3900 Galt Ocean Dr #1814 | 1.41mi | 1/1.5 (-1) | 1,088 (+24%) | 1mo | $340,000 | $313 | 32 |
| 6000 N Ocean Blvd Unit 8e | 1.43mi | 1/1.5 (-1) | 686 (-22%) | 1mo | $320,000 | $466 | 32 |
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 · 3.63% rent growth · sell at horizon
5-year hold
- IRR
- 13.7%
- Equity multiple
- 1.55×
- Total profit
- $26,154
- Equity at exit
- $25,198
10-year hold
- IRR
- 23.3%
- Equity multiple
- 3.10×
- Total profit
- $99,456
- Equity at exit
- $14,612
Cash invested: $47,320 (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.
Active competition Active MLS
- For sale now
- 2 active · 3 under contract
- Median asking
- $267,500 ($288/sqft)
- Median days on market
- 111 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -12.4% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33308
- Rents YoY
- 3.6%
- Active inventory
- 985
- Price-to-rent
- 4.1×
Monthly cashflow live
↻
- Estimated rent
- $3,446 high interval (Pro) →
- Mortgage (P&I)
- −$886
- Tax from tax record
- −$366 /mo · $4,390/yr
- Insurance
- −$70
- HOA
- −$602
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$724
- Net cashflow
- $798
Break-even live
Break-even rent
$2,436
Max offer price
$169,000
Occupancy floor
72%
Sensitivity live
| Price | -10% $894 | -5% $846 | +0% $798 | +5% $750 | +10% $702 |
|---|---|---|---|---|---|
| Rent | -10% $526 | -5% $662 | +0% $798 | +5% $934 | +10% $1,070 |
| Rate | -1.0pp $883 | -0.5pp $841 | base $798 | +0.5pp $754 | +1.0pp $710 |
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
- $42,250
- Closing costs
- $5,070
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2901 NE 51st St #3 Fort Lauderdale, FL | 2.0 | 2.0 | 800 | $2,900 | $3.62 | 2d | 1 | 0.34mi |
| 4800 Bayview Dr #303 Fort Lauderdale, FL | 2.0 | 2.0 | 1032 | $3,500 | $3.39 | 120d | 1 | 0.43mi |
| 5100 DuPont Blvd Unit 10N Fort Lauderdale, FL | 2.0 | 2.5 | 1079 | $6,000 | $5.56 | 55d | 1 | 0.59mi |
| 5340 NE 17th Ter Unit 1-2 Fort Lauderdale, FL | 3.0 | 3.0 | 1050 | $3,900 | $3.71 | 69d | 1 | 0.69mi |
| 1611 NE 50th Ct Unit 1 Fort Lauderdale, FL | 2.0 | 2.0 | 825 | $3,000 | $3.64 | 86d | 1 | 0.75mi |
| 4512 Sea Grape Dr Unit 1 Lauderdale-By-The-Sea, FL | 1.0 | 1.0 | 853 | $3,500 | $4.10 | 120d | 1 | 0.91mi |
| 4627 Bougainvilla Dr Unit 2E Lauderdale by the Sea, FL | 2.0 | 2.0 | 803 | $3,200 | $3.99 | 18d | 1 | 1.04mi |
| 4013 N Ocean Dr #102 Lauderdale by the Sea, FL | 1.0 | 1.5 | 790 | $3,500 | $4.43 | 83d | 1 | 1.10mi |
| 1400 NE 54th St Fort Lauderdale, FL | 2.0–3.0 | 2.0–3.0 | 1352 | $2,950 | $2.18 | 19d | 2 | 1.13mi |
| 4144 El Mar Dr Unit 1 Lauderdale-By-The-Sea, FL | 2.0 | 2.0 | 1116 | $3,250 | $2.91 | 120d | 1 | 1.13mi |
| 4144 El Mar Dr Unit 1 Lauderdale-By-The-Sea, FL | 2.0 | 2.0 | 1116 | $2,995 | $2.68 | 37d | 1 | 1.13mi |
| 1400 NE 54th St #107 Fort Lauderdale, FL | 2.0 | 2.0 | 952 | $2,950 | $3.10 | 11d | 1 | 1.13mi |
| 4564 El Mar Dr #4 Lauderdale by the Sea, FL | 1.0 | 1.0 | 566 | $3,500 | $6.18 | 113d | 1 | 1.15mi |
| 4900 N Ocean Blvd #1601 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1000 | $4,000 | $4.00 | 120d | 1 | 1.21mi |
| 4900 N Ocean Blvd #1509 Lauderdale by the Sea, FL | 1.0 | 1.5 | 960 | $3,250 | $3.39 | 42d | 1 | 1.21mi |
| 4900 N Ocean Blvd #1601 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1000 | $3,750 | $3.75 | 46d | 1 | 1.21mi |
| 4900 N Ocean Blvd #1209 Lauderdale by the Sea, FL | 1.0 | 2.0 | 960 | $4,000 | $4.17 | 79d | 1 | 1.21mi |
| 2400 NE 65th St Fort Lauderdale, FL | 1.0–3.0 | 1.0–2.0 | 1092 | $3,518 | $3.22 | 0d | 21 | 1.22mi |
| 4250 Galt Ocean Dr Unit PHM Fort Lauderdale, FL | 1.0 | 1.5 | 950 | $4,000 | $4.21 | 31d | 1 | 1.25mi |
| 4250 Galt Ocean Dr Unit PHM Fort Lauderdale, FL | 1.0 | 1.5 | 950 | $3,200 | $3.37 | 24d | 1 | 1.25mi |
| 4250 Galt Ocean Dr Fort Lauderdale, FL | 1.0–2.0 | 1.0–2.0 | 1100 | $3,650 | $3.32 | 47d | 2 | 1.25mi |
| 4250 Galt Ocean Dr Fort Lauderdale, FL | 1.0–2.0 | 1.0–2.0 | 1100 | $3,300 | $3.00 | 41d | 3 | 1.25mi |
| 4250 Galt Ocean Dr Fort Lauderdale, FL | 1.0–2.0 | 1.0–2.0 | 1100 | $3,750 | $3.41 | 68d | 2 | 1.25mi |
| 5000 N Ocean Blvd #506 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $3,900 | $3.61 | 64d | 1 | 1.26mi |
| 5000 N Ocean Blvd #506 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $3,900 | $3.61 | 120d | 1 | 1.26mi |
| 5100 N Ocean Blvd #802 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $3,850 | $3.56 | 19d | 1 | 1.29mi |
| 5100 N Ocean Blvd #602 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $4,250 | $3.94 | 5d | 1 | 1.29mi |
| 5100 N Ocean Blvd #502 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $3,400 | $3.15 | 120d | 1 | 1.29mi |
| 5100 N Ocean Blvd #1701 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $5,000 | $4.63 | 41d | 1 | 1.29mi |
| 5100 N Ocean Blvd #602 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $3,500 | $3.24 | 31d | 1 | 1.29mi |
| 5100 N Ocean Blvd #401 Lauderdale by the Sea, FL | 1.0 | 1.5 | 1080 | $4,200 | $3.89 | 7d | 1 | 1.29mi |
| 5200 N Ocean Blvd Unit 109C Lauderdale by the Sea, FL | 1.0 | 1.5 | 1000 | $4,799 | $4.80 | 24d | 1 | 1.33mi |
| 5200 N Ocean Blvd Lauderdale by the Sea, FL | 1.0–2.0 | 1.5–2.0 | 1165 | $4,800 | $4.12 | 2d | 2 | 1.34mi |
| 1631 S Federal Hwy Pompano Beach, FL | 1.0–3.0 | 1.0–2.0 | 1092 | $2,686 | $2.46 | 0d | 16 | 1.34mi |
| 6407 Bay Club Dr #1 Fort Lauderdale, FL | 1.0 | 1.5 | 850 | $3,000 | $3.53 | 31d | 1 | 1.36mi |
| 4010 Galt Ocean Dr Fort Lauderdale, FL | 2.0–3.0 | 2.0 | 810 | $3,200 | $3.95 | 100d | 3 | 1.38mi |
| 3605 NE 32nd Ave Unit 209A Fort Lauderdale, FL | 2.0 | 2.0 | 1000 | $3,150 | $3.15 | 85d | 1 | 1.38mi |
| 3605 NE 32nd Ave Unit 209A Fort Lauderdale, FL | 2.0 | 2.0 | 1000 | $3,150 | $3.15 | 89d | 1 | 1.38mi |
| 3900 Galt Ocean Dr Fort Lauderdale, FL | 1.0–2.0 | 1.5–2.0 | 1429 | $5,600 | $3.92 | 35d | 5 | 1.41mi |
| 3900 Galt Ocean Dr Fort Lauderdale, FL | 1.0–2.0 | 1.5–2.0 | 1429 | $5,000 | $3.50 | 19d | 3 | 1.41mi |
Property features AI
Finance
- HOA & community
- Monthly HOA ($602) covering insurance, sewer, trash, water, legal/accounting, and pool serviceCommunity amenities: pool, fitness center, community room, picnic area, shuffleboard court, car wash area, bike storage, parking, maintenance
Exterior
- Parking
- Assigned parkingGuest parking
- Security
- Smoke detectorsSecurity fence
- Utilities
- Cable available
- Home design
- CondominiumThird-floor entryThree-story buildingBuilding CResale condition
- Construction
- CBS construction
- Exterior features
- FencedNot waterfrontEast of US-1 road frontage
Interior
- Kitchen
- DisposalDishwasherMicrowaveRefrigeratorElectric water heater
- Bedrooms
- Two bedrooms on the main level (stacked layout)
- Flooring
- CarpetCeramic tile
- Bathrooms
- One full bathroom
- Heating & cooling
- Central airCeiling fansElectric coolingHas heating (type: other)
- Interior features
- Kitchen islandWalk-in closetsStacked bedroom layoutUnfurnished
HOA detail $602/mo · $7,224/yr condo
- Likely covers
- electricpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $169,000 Active 196 DOM
-
2026-09-22days on market $169,000 Active 195 DOM
-
2026-09-20days on market $169,000 Active 193 DOM
-
2026-09-18days on market $169,000 Active 191 DOM
-
2026-09-17days on market $169,000 Active 190 DOM
-
2026-09-16days on market $169,000 Active 189 DOM
-
2026-09-15days on market $169,000 Active 188 DOM
-
2026-09-14days on market $169,000 Active 187 DOM
-
2026-09-13days on market $169,000 Active 186 DOM
-
2026-09-12days on market $169,000 Active 185 DOM
-
2026-09-11days on market $169,000 Active 184 DOM
-
2026-09-05days on market $169,000 Active 178 DOM
-
2026-09-04days on market $169,000 Active 177 DOM
-
2026-08-31days on market $169,000 Active 173 DOM
-
2026-08-29days on market $169,000 Active 171 DOM
-
2026-08-28days on market $169,000 Active 170 DOM
-
2026-08-27days on market $169,000 Active 169 DOM
-
2026-08-25days on market $169,000 Active 167 DOM
-
2026-08-24days on market $169,000 Active 166 DOM
-
2026-08-23days on market $169,000 Active 165 DOM
-
2026-08-22days on market $169,000 Active 164 DOM
-
2026-08-21days on market $169,000 Active 163 DOM
-
2026-08-20days on market $169,000 Active 162 DOM
-
2026-08-19days on market $169,000 Active 161 DOM
-
2026-08-18days on market $169,000 Active 160 DOM
-
2026-08-16days on market $169,000 Active 158 DOM
-
2026-08-15days on market $169,000 Active 157 DOM
-
2026-08-14days on market $169,000 Active 156 DOM
-
2026-08-13days on market $169,000 Active 155 DOM
-
2026-08-12days on market $169,000 Active 154 DOM
-
2026-08-11days on market $169,000 Active 153 DOM
-
2026-08-10days on market $169,000 Active 152 DOM
-
2026-08-09days on market $169,000 Active 151 DOM
-
2026-08-08days on market $169,000 Active 150 DOM
-
2026-08-06days on market $169,000 Active 148 DOM
-
2026-08-05days on market $169,000 Active 147 DOM
-
2026-08-03days on market $169,000 Active 145 DOM
-
2026-07-31days on market $169,000 Active 142 DOM
-
2026-07-28days on market $169,000 Active 139 DOM
-
2026-07-24days on market $169,000 Active 135 DOM
-
2026-07-23days on market $169,000 Active 134 DOM
-
2026-07-22days on market $169,000 Active 133 DOM
-
2026-07-21days on market $169,000 Active 132 DOM
-
2026-07-20days on market $169,000 Active 131 DOM
-
2026-07-16days on market $169,000 Active 127 DOM
-
2026-07-15days on market $169,000 Active 126 DOM
-
2026-07-14days on market $169,000 Active 125 DOM
-
2026-07-13days on market $169,000 Active 124 DOM
-
2026-07-13days on market $169,000 Active 123 DOM
-
2026-07-11days on market $169,000 Active 122 DOM
ⓘ 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
- $4,390 · $366/mo
- Projected year-2 tax
- $4,390 · $366/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $41,354
- − Mortgage interest
- −$9,467
- − Property taxes
- −$4,390
- − Insurance
- −$845
- − Repairs & maintenance
- −$3,308
- − Management
- −$3,308
- − HOA
- −$7,224
- − Depreciation
- −$4,916
- Taxable income
- $7,896
combined federal + state — saved on this device
- Est. tax owed @ 24.0%
- −$1,895
- After-tax cash flow
- $7,681/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.
Condition & rehab AI · 10 photos
75/100
Cosmetic rehab
Est. rehab $4,375–$13,125 screening
The property is in good condition with a good exterior, kitchen, and interior. It has a central air conditioning system and is located in a well-maintained area with easy access to stores and restaurants. Painting the exterior walls and maintaining the landscaping can further increase its value.
Components & finishes AI
Flooring tile
Counters granite
Appliances white
Value-add opportunities
- Both Paint the exterior walls — Painting the exterior walls can improve the curb appeal and increase the property's value for both resale and rental. ↑
- Both Clean the gutters — Clean gutters can prevent water damage and improve the property's appearance, which can increase its value. ↑
- Both Trim the bushes and trees — Trimming bushes and trees can improve the property's curb appeal and make it more attractive to potential buyers or renters. ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
F
Composite school gradezoned avg 39/100
Zoned Schools
Elementary
Mcnab Elementary School
C+
FL #781/2,144
Nat'l #8,534/41,679
Middle
Pompano Beach Middle School
F
FL #421/571
Nat'l #7,581/14,009
High
Northeast High School
F
FL #505/667
Nat'l #12,478/17,239
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
A
Composite livability gradescore 82/100
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 · 2,207,033 people
- City population
- 235,769
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 27,935
- Household income
- $93,879
- Rent vs Own
- Severe rent burden
- 21% of renters
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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+167.2% since first listed3 events — show timeline
- 2026-04-22 Price Changed $179,000 Beaches MLS
- 2026-01-01 Listed $189,888 Beaches MLS
- 1986-10-02 Sold (Public Records) $67,000 Public Records
Property tax history
+7.1%/yrLatest (2025): $4,390 · +7.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…