CashFlowRE
Sign in Sign up
2850 W Golf Blvd #210
C+ Composite 64.28
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 +25.3/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

2850 W Golf Blvd #210 · Pompano Beach, FL 33064
2 bd · 1.0 ba · 750 sqft · Condo public records · 143 Days on market
Built 1969 $455/mo HOA · 23% of rent

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

Listing remarks MLS

Location, Location! Second floor overlooking the golf course. Handyman special. Priced to sell. New roof 2019.Very well maintained 55+ community with 2 clubhouses with heated pools, shuffle board, bocci ball. This unit has a large screened balcony overlooking the golf course. Free golf for residents! Picnic BBQ area for owners and their guests. Courtesy bus free for owners and guests. Close to I-95, beaches, shopping, municipal golf and city center. Note: Land Lease is $143.80/mo, Condo Assoc fee: $180.00/mo. Assessment for roof/garbage/termite $189.00/mo. BRING ALL OFFERS!

Key facts

  • $455 HOA
  • Community pool
  • Built 1969

Property features AI

Finance

  • HOA & community: Homeowners association with monthly dues; HOA includes pool, cable TV, and golf access; Monthly HOA fee: 455; Senior community; Pets allowed (breed restrictions and other restrictions may apply)

Exterior

  • Parking: Open parking
  • Utilities: No utilities listed
  • Home design: Condominium; 2-story building; Faces north; Resale condition
  • Construction: Block and concrete construction
  • Exterior features: Screened patio; Patio

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Unfurnished

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/1.0-bath condo listed at $125k.

Deal economics

  • At list price, monthly cash flow is $130 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 (+1.8%/yr); 591 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 34% of the median local income ($71k/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 $864 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.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo; HOA is 23% of rent.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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
1.60%
Cap rate
9.00%
Cash-on-cash
9.67%
DSCR
1.43
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.75% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.60×
Total profit
$-14,071
Equity at exit
$18,638
10-year hold
IRR
-4.7%
Equity multiple
0.72×
Total profit
$-9,943
Equity at exit
$10,808

Cash invested: $35,000 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
591
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,998 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$133 /mo · $1,602/yr
Insurance
$52
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$455
Vacancy / Maint / Mgmt
$419
Net cashflow
$130

Break-even live

Break-even rent $1,833
Max offer price $125,000
Occupancy floor 88%

Sensitivity live

Price -10% $201 -5% $165 +0% $130 +5% $95 +10% $59
Rent -10% $-28 -5% $51 +0% $130 +5% $209 +10% $288
Rate -1.0pp $193 -0.5pp $162 base $130 +0.5pp $98 +1.0pp $65

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
$31,250
Closing costs
$3,750
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
2751 E Golf Blvd #2018 Pompano Beach, FL 2.0 2.0 825 $1,800 $2.18 25d 1 0.07mi
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 15d 1 0.15mi
201 S Golf Blvd #2004 Pompano Beach, FL 2.0 1.0 820 $1,700 $2.07 25d 1 0.15mi
300 NW 30th Ct #202 Pompano Beach, FL 1.0 1.0 633 $1,650 $2.61 25d 1 0.18mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,400 $2.91 25d 1 0.20mi
251 S Golf Blvd #294 Pompano Beach, FL 2.0 2.0 825 $2,100 $2.55 12d 1 0.20mi
3050 NW 1st Ave Pompano Beach, FL 2.0 1.0 1044 $1,800 $1.72 25d 1 0.25mi
111 NW 31st Ct Pompano Beach, FL 2.0 1.0 874 $1,995 $2.28 25d 1 0.29mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 15d 1 0.32mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 25d 1 0.32mi
3000 NW 5th Ter #129 Pompano Beach, FL 2.0 2.0 912 $2,000 $2.19 25d 1 0.32mi
220 Leisure Blvd Pompano Beach, FL 2.0 1.0 1046 $2,200 $2.10 25d 1 0.32mi
3005 NW 5th Ter #2 Pompano Beach, FL 2.0 1.0 968 $2,100 $2.17 25d 1 0.38mi
2501 W Golf Blvd Pompano Beach, FL 1.0 1.0 600 $1,375 $2.29 25d 1 0.38mi
3281 E Golf Blvd #12 Pompano Beach, FL 2.0 1.0 1020 $2,200 $2.16 25d 1 0.45mi
3281 E Golf Blvd #4 Pompano Beach, FL 2.0 1.5 1020 $2,200 $2.16 25d 1 0.47mi
250 W Sample Rd Pompano Beach, FL 1.0–2.0 1.0–2.0 900 $2,150 $2.39 25d 1 0.48mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $2,294 $3.26 3d 16 0.52mi
3550 NW 8th Ave Pompano Beach, FL 2.0 1.5 765 $1,775 $2.32 15d 4 0.63mi
521 NW 35th Ct Unit D Pompano Beach, FL 1.0 1.0 600 $1,525 $2.54 25d 1 0.64mi
3421 NE 5th Ave Unit A Pompano Beach, FL 2.0 1.0 970 $2,500 $2.58 25d 1 0.77mi
2001 NE 2nd Ter Pompano Beach, FL 3.0 2.0 999 $3,000 $3.00 25d 1 0.80mi
2550 NE 7th Ter Pompano Beach, FL 2.0 1.0 893 $2,500 $2.80 22d 1 0.86mi
858 Crystal Lake Dr #858 Pompano Beach, FL 2.0 2.0 987 $2,200 $2.23 25d 1 0.93mi
941 Crystal Lake Dr #302 Deerfield Beach, FL 2.0 2.0 882 $1,890 $2.14 15d 1 1.05mi
3901 NW 9th Ave Deerfield Beach, FL 2.0 2.0 800 $1,995 $2.49 25d 1 1.09mi
1021 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 890 $1,800 $2.02 15d 1 1.10mi
1100 Crystal Lake Dr #207 Deerfield Beach, FL 1.0 1.0 660 $1,900 $2.88 25d 1 1.11mi
145 NW 41st Ct #11 Deerfield Beach, FL 3.0 1.5 1004 $2,490 $2.48 20d 1 1.12mi
1101 Crystal Lake Dr #203 Deerfield Beach, FL 2.0 2.0 930 $2,200 $2.37 25d 1 1.13mi
3500 Blue Lake Dr #101 Pompano Beach, FL 1.0 1.5 850 $1,900 $2.24 25d 1 1.14mi
3180 NE 10th Ter Pompano Beach, FL 2.0 1.0 991 $2,700 $2.72 25d 1 1.14mi
3400 Blue Lake Dr Pompano Beach, FL 2.0 2.0 1039 $2,288 $2.20 25d 2 1.14mi
1101 NE 23rd Pl Unit 1 Pompano Beach, FL 3.0 2.0 1117 $3,000 $2.69 25d 1 1.17mi
3300 NE 10th Ter Pompano Beach, FL 1.0 1.0 674 $1,525 $2.26 15d 1 1.17mi
3550 Blue Lake Dr Pompano Beach, FL 1.0 1.5 850 $1,850 $2.18 25d 1 1.17mi
3801 Crystal Lake Dr Deerfield Beach, FL 1.0–2.0 1.0–2.0 968 $2,325 $2.40 2d 8 1.17mi
331 NW 42nd Ct Unit 101 Pompano Beach, FL 2.0 1.0 800 $1,799 $2.25 15d 1 1.18mi
311 NW 42nd Ct #101 Deerfield Beach, FL 2.0 1.0 800 $1,799 $2.25 25d 1 1.19mi
2797 NE 12th Ave Pompano Beach, FL 2.0 1.0 817 $2,740 $3.35 8d 1 1.19mi

HOA detail condo

Monthly dues
$455 · $5,460/yr
Likely covers
trashpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-18
    days on market $125,000 Active 143 DOM
  2. 2026-06-17
    days on market $125,000 Active 142 DOM
  3. 2026-06-16
    days on market $125,000 Active 141 DOM
  4. 2026-06-15
    days on market $125,000 Active 140 DOM
  5. 2026-06-13
    days on market $125,000 Active 138 DOM
  6. 2026-06-09
    days on market $125,000 Active 134 DOM
  7. 2026-06-07
    days on market $125,000 Active 132 DOM
  8. 2026-06-04
    days on market $125,000 Active 129 DOM
  9. 2026-06-03
    days on market $125,000 Active 128 DOM
  10. 2026-06-02
    days on market $125,000 Active 127 DOM
  11. 2026-06-01
    days on market $125,000 Active 126 DOM
  12. 2026-05-31
    days on market $125,000 Active 125 DOM
  13. 2026-01-26
    listed $125,000 Active
  14. 2024-05-31
    soldstatus $110,000
  15. 2020-02-11
    soldstatus $40,000
  16. 2020-01-31
    soldstatus $40,000 Closed 582-char remark
    Show marketing remark (582 chars)

    Location, Location! Second floor overlooking the golf course. Handyman special. Priced to sell. New roof 2019.Very well maintained 55+ community with 2 clubhouses with heated pools, shuffle board, bocci ball. This unit has a large screened balcony overlooking the golf course. Free golf for residents! Picnic BBQ area for owners and their guests. Courtesy bus free for owners and guests. Close to I-95, beaches, shopping, municipal golf and city center. Note: Land Lease is $143.80/mo, Condo Assoc fee: $180.00/mo. Assessment for roof/garbage/termite $189.00/mo. BRING ALL OFFERS!

  17. 2020-01-03
    status Pending 582-char remark
    Show marketing remark (582 chars)

    Location, Location! Second floor overlooking the golf course. Handyman special. Priced to sell. New roof 2019.Very well maintained 55+ community with 2 clubhouses with heated pools, shuffle board, bocci ball. This unit has a large screened balcony overlooking the golf course. Free golf for residents! Picnic BBQ area for owners and their guests. Courtesy bus free for owners and guests. Close to I-95, beaches, shopping, municipal golf and city center. Note: Land Lease is $143.80/mo, Condo Assoc fee: $180.00/mo. Assessment for roof/garbage/termite $189.00/mo. BRING ALL OFFERS!

  18. 2019-11-09
    listed $45,000 Active 582-char remark
    Show marketing remark (582 chars)

    Location, Location! Second floor overlooking the golf course. Handyman special. Priced to sell. New roof 2019.Very well maintained 55+ community with 2 clubhouses with heated pools, shuffle board, bocci ball. This unit has a large screened balcony overlooking the golf course. Free golf for residents! Picnic BBQ area for owners and their guests. Courtesy bus free for owners and guests. Close to I-95, beaches, shopping, municipal golf and city center. Note: Land Lease is $143.80/mo, Condo Assoc fee: $180.00/mo. Assessment for roof/garbage/termite $189.00/mo. BRING ALL OFFERS!

  19. 1989-10-05
    soldstatus $27,000

ⓘ 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
$1,602 · $133/mo
Projected year-2 tax
$1,602 · $133/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 AH · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥106°F today · 21 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
$23,971
− Mortgage interest
−$7,002
− Property taxes
−$1,602
− Insurance
−$2,450
− Repairs & maintenance
−$1,918
− Management
−$1,918
− HOA
−$5,460
− Depreciation
−$3,636
Taxable loss
−$14
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3
After-tax cash flow
$1,563/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)
64,563
Household income
$71,301
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
2907.0

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 0.75)
Race & ethnicity
White 34% Hispanic / Latino 27% Black 25% Two or more races 24% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Hispanic 13% Estonian 10% Romanian 1%
Foreign-born
43% · Canada, Jamaica, Dominican Republic
Languages at home
45% English-only · Spanish 23% French/Haitian/Cajun 16% Other Indo-European 13%

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
▼ -109.09%
Current HPI
474.7007
Rent YoY
▲ 1.75%
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

+363.0% since first listed
7 events — show timeline
  • 2026-01-26 Listed $125,000 Beaches MLS
  • 2024-05-31 Sold (Public Records) $110,000 Public Records
  • 2020-02-11 Sold (Public Records) $40,000 Public Records
  • 2020-01-31 Sold (MLS) $40,000 Beaches MLS
  • 2020-01-03 Pending Beaches MLS
  • 2019-11-09 Listed $45,000 Beaches MLS
  • 1989-10-05 Sold (Public Records) $27,000 Public Records

Property tax history

+21.0%/yr

Latest (2025): $1,602 · -42.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…