CashFlowRE
Sign in Sign up
4334 NW 9th Ave Unit 7-2F
D+ Composite 49.83
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 +15.5/30.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$139,999

4334 NW 9th Ave Unit 7-2F · Deerfield Beach, FL 33064
1 bd · 1.5 ba · 695 sqft · Condo · 38 Days on market
Built 1974 Good condition $365/mo HOA · 21% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Turnkey and great location in this 1 bedroom, 1.5 bath. The kitchen has been beautifully renovated, with quartz countertops, new backsplash, wooden cabinets and ss appliances. Dining and living room area combined. New vinyl waterproof flooring and ceramic. Very spacious bedroom and large walk in closet, new vanity just installed. Newer AC and water heater, freshly painted. Screened in patio faces clubhouse. Amenities include a community pool, clubhouse, fitness center; also one assigned parking space, plenty of guest parking, one storage area, elevator. Close to restaurants, shopping and more. Perfect for someone looking to stop paying rent and start building equity, or as an investment opp

Key facts

  • Quartz countertops
  • Wooden cabinets
  • Ss appliances

Tags

BEAUTIFULLY RENOVATED KITCHENQUARTZ COUNTERTOPSNEW BACKSPLASHWOODEN CABINETSSS APPLIANCESNEW VINYL WATERPROOF FLOORING

Property features AI

Finance

  • Financial info: Pets allowed with restrictions/conditions
  • HOA & community: Monthly association fee of $365; Association amenities: clubhouse, elevators, fitness center, laundry, pool; Association fee covers: amenities, common areas, insurance, structure maintenance, pool(s), roof, sewer, trash, water

Exterior

  • Parking: Guest parking; One assigned space
  • Security: Security guard
  • Utilities: Central water and sewer (included in association); Electric service
  • Home design: Condo/Apartment (attached property); 4-story building; Updated/remodeled; Second-floor entry
  • Construction: Block construction; Resale property
  • Exterior features: Enclosed porch; Screened porch; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Exterior lighting
  • Laundry & utility: Common area laundry

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/1.5-bath condo listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (9.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $126k (9.9% below list) — sets the bar for cash-flow.
  • Cap rate 6.8% vs local median 4.2% in Deerfield 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 75/100 on livability (#250 in FL, #3,970 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: schools D-, amenities D-, employment 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.
  • Market conditions: Rents rising (+1.8%/yr); 591 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $968 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 38 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 21% 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 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,097 (9.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  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. 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?
  10. 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.
  11. 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.
  12. 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
1.26%
Cap rate
6.77%
Cash-on-cash
1.71%
DSCR
1.08
GRM
6.6

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
-23.1%
Equity multiple
0.22×
Total profit
$-30,644
Equity at exit
$20,874
10-year hold
IRR
-22.9%
Equity multiple
-0.07×
Total profit
$-41,901
Equity at exit
$12,105

Cash invested: $39,200 (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 33064

Home prices YoY
-18.7%
Rents YoY
1.8%
Active inventory
591
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,758 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$365
Vacancy / Maint / Mgmt
$369
Net cashflow
$-96

Break-even live

Break-even rent $1,879
Max offer price $126,097
Occupancy floor

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
$35,000
Closing costs
$4,200
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4314 NW 9th Ave Deerfield Beach, FL 1.0–2.0 1.5–2.0 992 $1,900 $1.91 15d 2 0.02mi
651 NW 42nd Ct #214 Deerfield Beach, FL 2.0 1.0 721 $1,695 $2.35 24d 1 0.19mi
731 Cypress Ln Unit D Pompano Beach, FL 1.0 1.0 605 $1,650 $2.73 19d 1 0.42mi
660 Cypress Club Way Unit L11 Deerfield Beach, FL 1.0 1.0 605 $1,625 $2.69 12d 1 0.45mi
1100 Crystal Lake Dr #207 Deerfield Beach, FL 1.0 1.0 660 $1,900 $2.88 24d 1 0.56mi
521 NW 35th Ct Unit D Pompano Beach, FL 1.0 1.0 600 $1,525 $2.54 24d 1 0.70mi
3550 NW 8th Ave Pompano Beach, FL 2.0 1.5 765 $1,775 $2.32 15d 4 0.74mi
341 NW 35th Ct Unit 1 Pompano Beach, FL 1.0 655 $1,300 $1.98 24d 1 0.75mi
401 NW 34th St Pompano Beach, FL 2.0 1.0–1.5 704 $1,982 $2.81 2d 16 0.82mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 24d 1 1.02mi
3109 NW 2nd Ter Unit 4-156 Pompano Beach, FL 1.0 1.0 680 $1,600 $2.35 15d 1 1.02mi
300 NW 30th Ct #202 Pompano Beach, FL 1.0 1.0 633 $1,650 $2.61 24d 1 1.17mi
201 S Golf Blvd #298 Pompano Beach, FL 2.0 1.0 750 $1,600 $2.13 15d 1 1.46mi

HOA detail condo

Monthly dues
$365 · $4,380/yr
Likely covers
waterpoolgymparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $139,999 Active 38 DOM
  2. 2026-06-17
    days on market $139,999 Active 37 DOM
  3. 2026-06-16
    days on market $139,999 Active 36 DOM
  4. 2026-06-15
    days on market $139,999 Active 35 DOM
  5. 2026-06-13
    days on market $139,999 Active 33 DOM
  6. 2026-06-09
    days on market $139,999 Active 29 DOM
  7. 2026-06-08
    days on market $139,999 Active 28 DOM
  8. 2026-06-07
    days on market $139,999 Active 27 DOM
  9. 2026-06-04
    days on market $139,999 Active 24 DOM
  10. 2026-06-03
    days on market $139,999 Active 23 DOM
  11. 2026-06-02
    days on market $139,999 Active 22 DOM
  12. 2026-06-01
    days on market $139,999 Active 21 DOM
  13. 2026-05-31
    days on market $139,999 Active 20 DOM
  14. 2026-05-11
    historical
  15. 2026-05-11
    listed $139,999 Active
  16. 2026-02-20
    price $145,000
  17. 2025-07-08
    price $134,999
  18. 2025-05-20
    listed $150,000 Active
  19. 2025-05-06
    historical $1,500
  20. 2025-04-26
    listed $1,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone AH · 51% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 25 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
$21,091
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$2,524
− Repairs & maintenance
−$1,687
− Management
−$1,687
− HOA
−$4,380
− Depreciation
−$4,073
Taxable loss
−$3,203
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$769
After-tax cash flow
$-384/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 · 12 photos

Good 75/100 Cosmetic rehab

This turnkey condo is in excellent condition with recent renovations, making it a great investment opportunity.

Value-add opportunities

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping around the patio — Improves curb appeal and enhances property value
  • Both Upgrading window treatments — Enhances curb appeal and value
  • Both Adding a smart thermostat — Improves energy efficiency and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping around the patio — Improves curb appeal and enhances property value
  • Both Upgrading window treatments — Enhances curb appeal and value
  • Both Adding a smart thermostat — Improves energy efficiency and adds modern appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Deerfield Beach

Score
75/100
State rank
#250
US rank
#3970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield Beach, FL
County
Broward County · 1,963,430 people
City population
61,449
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

+9233.3% since first listed
7 events — show timeline
  • 2026-05-11 Listed $139,999 MARMLS
  • 2026-05-11 Listing Removed MARMLS
  • 2026-02-20 Price Changed $145,000 MARMLS
  • 2025-07-08 Price Changed $134,999 MARMLS
  • 2025-05-20 Listed $150,000 MARMLS
  • 2025-05-06 Rental Removed $1,500 MARMLS
  • 2025-04-26 Listed for Rent $1,500 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…