CashFlowRE
Sign in Sign up
701 SW 142nd Ave Unit 108S
D- Composite 38.84
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 +7.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.4/10.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Appreciation +4.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0

$260,000

701 SW 142nd Ave Unit 108S · Pembroke Pines, FL 33027
2 bd · 2.0 ba · 1,207 sqft · Condo public records · 155 Days on market
Built 1998 $472/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rarely Available Remodeled 2BR/2BA First-Floor Condo – 1,200+ Sq Ft in Century Village! Spacious and beautifully remodeled 2 bedroom, 2 bathroom first-floor unit with over 1,200 sq ft of living space and an open layout. Enjoy a stunning modern kitchen and comfortable living in this rarely available condo located in Century Village, a premier 55+ community offering resort-style amenities: clubhouse, pools, fitness center, golf, tennis, shuttle service, and more. Conveniently located near major highways, shopping, and dining. Luxury 55+ living at its finest – don’t miss out! * * * * VACANT AND Easy to Show * * * * Motivated Seller * * * *

Key facts

  • Fitness center
  • Clubhouse
  • Remodeled kitchen

Tags

REMODELED KITCHENFIRST FLOOR UNITRESORT STYLE AMENITIESCLUBHOUSEFITNESS CENTERCONVENIENTLY LOCATED

Property features AI

Finance

  • Financial info: Pets allowed with restrictions
  • HOA & community: Monthly association dues; Association fees include management, amenities, common areas, cable TV, internet, grounds and structure maintenance, pools, recreation facilities, reserves, sewer, security, trash and water; Community amenities include clubhouse, fitness center, hobby room, pickleball, pool, putting greens, spa/hot tub, tennis courts, trails, transportation service and elevators; Senior community

Exterior

  • Parking: Assigned parking; Guest parking; Two or more parking spaces
  • Security: Complex fenced; Security guard
  • Utilities: Water and sewer included in association; Cable TV and internet included in association
  • Home design: Attached property; 4-story building; Entry on level 1; Updated / Remodeled
  • Construction: Block construction; Effective year built
  • Exterior features: Courtyard; Enclosed porch; Porch (screened); Tennis courts; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Self-cleaning oven; Microwave; Garbage disposal; Refrigerator
  • Bedrooms: Primary bedroom located on the main level
  • Flooring: Ceramic tile; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast bar; Breakfast area / Eat-in kitchen; Family/Dining room; Living/Dining room; First-floor entry; Main level primary bedroom; Bedroom on main level; Tub with shower; Walk-in closets
  • Laundry & utility: Washer; Dryer; 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/2.0-bath condo listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-282 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (19.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (6.3% below list).
  • Recommended offer: $210k (19.2% below list) — sets the bar for cash-flow.
  • Cap rate 5.0% vs local median 4.0% in Pembroke Pines — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 83/100 on livability (#54 in FL, #933 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, schools A-; Watch: amenities D+, 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.
  • Market conditions: Rents soft (-0.2%/yr); 543 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-2.0%/yr); year-one equity from $2k 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.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $35k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,185 (19.2% 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 155 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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 A-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. 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?
  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
0.94%
Cap rate
4.99%
Cash-on-cash
-4.65%
DSCR
0.79
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.01% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.6%
Equity multiple
0.23×
Total profit
$-56,055
Equity at exit
$50,346
10-year hold
IRR
-20.2%
Equity multiple
-0.22×
Total profit
$-88,647
Equity at exit
$42,883

Cash invested: $72,800 (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 33027

Home prices YoY
-0.6%
Rents YoY
-0.2%
Active inventory
543
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,435 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$262 /mo · $3,144/yr
Insurance
$108
HOA
$472
Vacancy / Maint / Mgmt
$511
Net cashflow
$-282

Break-even live

Break-even rent $2,792
Max offer price $210,185
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
$65,000
Closing costs
$7,800
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
701 SW 141st Ave Unit 110R Pembroke Pines, FL 2.0 1.5 1032 $2,200 $2.13 24d 1 0.05mi
701 SW 141st Ave Unit 405R Pembroke Pines, FL 2.0 1.5 1032 $2,000 $1.94 24d 1 0.05mi
701 SW 141st Ave Unit 110R Pembroke Pines, FL 2.0 1.5 1032 $2,200 $2.13 7d 1 0.05mi
943 SW 143rd Ter #2109 Pembroke Pines, FL 3.0 2.5 1390 $3,050 $2.19 20d 1 0.08mi
962 SW 143rd Ave #2207 Pembroke Pines, FL 3.0 2.5 1390 $3,000 $2.16 7d 1 0.10mi
962 SW 143rd Ave #2207 Pembroke Pines, FL 3.0 2.5 1390 $3,000 $2.16 24d 1 0.10mi
915 SW 143rd Ave #2008 Pembroke Pines, FL 2.0 2.5 1100 $2,400 $2.18 2d 1 0.11mi
1009 SW 144th Ave #2701 Pembroke Pines, FL 3.0 2.5 1396 $2,850 $2.04 24d 1 0.14mi
850 SW 138th Ave Pembroke Pines, FL 1.0–2.0 1.5–2.0 1120 $2,250 $2.01 22d 2 0.15mi
1062 SW 143rd Ave Pembroke Pines, FL 3.0 2.5 1425 $3,000 $2.11 24d 1 0.15mi
500 SW 145th Ave Pembroke Pines, FL 1.0–3.0 1.0–2.0 1044 $2,982 $2.86 1d 21 0.17mi
900 SW 142nd Ave Pembroke Pines, FL 2.0 2.0 1207 $2,200 $1.82 1d 2 0.18mi
900 SW 142nd Ave Unit 202L Pembroke Pines, FL 2.0 2.0 1207 $2,300 $1.91 7d 1 0.18mi
1001 SW 141st Ave Unit 311K Pembroke Pines, FL 1.0 1.5 1056 $1,900 $1.80 3d 1 0.22mi
550 SW 138th Ave Unit 206K Pembroke Pines, FL 2.0 2.0 1207 $2,400 $1.99 14d 1 0.27mi
13701 SW 12th St Apt 103A Pembroke Pines, FL 2.0 2.0 1207 $2,500 $2.07 2d 1 0.36mi
301 SW 135th Ave Unit 415C Pembroke Pines, FL 1.0 1.5 811 $1,650 $2.03 22d 1 0.36mi
1351 SW 141st Ave Unit 213G Pembroke Pines, FL 2.0 2.0 1207 $1,800 $1.49 17d 1 0.37mi
551 SW 135th Ave Unit 405B Pembroke Pines, FL 2.0 1.5 953 $1,700 $1.78 24d 1 0.39mi
13455 SW 9th Ct Pembroke Pines, FL 1.0 1.5 811 $1,685 $2.08 22d 2 0.45mi
850 SW 133rd Ter Pembroke Pines, FL 2.0 1.5 953 $1,938 $2.03 1d 2 0.47mi
850 SW 133rd Ter Pembroke Pines, FL 2.0 1.5 953 $1,938 $2.03 20d 2 0.47mi
850 SW 133rd Ter Unit 106B Pembroke Pines, FL 2.0 1.5 953 $1,975 $2.07 22d 1 0.47mi
850 SW 133rd Ter Unit B406 Pembroke Pines, FL 2.0 1.5 953 $1,900 $1.99 24d 1 0.47mi
801 SW 133rd Ter Unit 401K Pembroke Pines, FL 1.0 1.0 960 $1,850 $1.93 24d 1 0.51mi
13455 SW 3rd St Unit 309S Pembroke Pines, FL 1.0 1.5 811 $1,700 $2.10 24d 1 0.52mi
13355 SW 9th Ct Unit 317H Pembroke Pines, FL 2.0 2.0 1044 $1,975 $1.89 5d 1 0.52mi
13250 SW 7th Ct Unit 402L Pembroke Pines, FL 2.0 2.0 1044 $1,750 $1.68 2d 1 0.53mi
13250 SW 7th Ct Unit 402L Pembroke Pines, FL 2.0 2.0 1044 $1,750 $1.68 14d 1 0.53mi
13500 SW 1st St Pembroke Pines, FL 2.0 1.5 954 $1,750 $1.83 5d 2 0.54mi
13500 SW 1st St Pembroke Pines, FL 2.0 1.5 954 $1,750 $1.83 24d 2 0.54mi
400 SW 134th Way Pembroke Pines, FL 1.0–2.0 1.5–2.0 927 $2,000 $2.16 24d 3 0.55mi
400 SW 134th Way Pembroke Pines, FL 1.0–2.0 1.5–2.0 927 $2,000 $2.16 10d 2 0.55mi
400 SW 134th Way Unit 302F Pembroke Pines, FL 2.0 2.0 1044 $2,000 $1.92 7d 1 0.55mi
150 SW 134th Way Pembroke Pines, FL 2.0 1.5–2.0 1060 $1,800 $1.70 24d 2 0.56mi
150 SW 134th Way Unit 314R Pembroke Pines, FL 2.0 2.0 1166 $1,900 $1.63 7d 1 0.56mi
150 SW 134th Way Unit 314R Pembroke Pines, FL 2.0 2.0 1166 $1,900 $1.63 14d 1 0.56mi
1401 SW 134th Way Unit C314 Pembroke Pines, FL 2.0 2.0 1044 $2,700 $2.59 24d 1 0.57mi
13255 SW 7th Ct Unit 406D Pembroke Pines, FL 2.0 1.5 953 $1,850 $1.94 7d 1 0.58mi
13255 SW 7th Ct Unit 305D Pembroke Pines, FL 2.0 1.5 953 $1,850 $1.94 24d 1 0.58mi

HOA detail condo

Monthly dues
$472 · $5,664/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 33 events

  1. 2026-06-18
    days on market $260,000 Active 155 DOM
  2. 2026-06-17
    days on market $260,000 Active 154 DOM
  3. 2026-06-16
    days on market $260,000 Active 153 DOM
  4. 2026-06-15
    days on market $260,000 Active 152 DOM
  5. 2026-06-13
    days on market $260,000 Active 150 DOM
  6. 2026-06-09
    days on market $260,000 Active 146 DOM
  7. 2026-06-07
    days on market $260,000 Active 144 DOM
  8. 2026-06-04
    days on market $260,000 Active 141 DOM
  9. 2026-06-03
    days on market $260,000 Active 140 DOM
  10. 2026-06-02
    days on market $260,000 Active 139 DOM
  11. 2026-06-01
    days on market $260,000 Active 138 DOM
  12. 2026-05-31
    days on market $260,000 Active 137 DOM
  13. 2026-05-15
    price $260,000
  14. 2026-01-14
    listed $295,000 Active
  15. 2025-12-23
    historical
  16. 2025-09-23
    listed $295,000 Active
  17. 2025-07-01
    price $299,000
  18. 2025-06-03
    price $300,000
  19. 2025-05-07
    price $305,000
  20. 2025-04-01
    status Active
  21. 2024-08-14
    price $315,000
  22. 2024-05-20
    price $320,000
  23. 2024-04-22
    price $325,000
  24. 2024-03-26
    listed $330,000 Active
  25. 2024-03-04
    historical
  26. 2024-02-10
    price $320,000
  27. 2024-01-06
    listed $330,000 Active
  28. 2023-09-01
    soldstatus $325,000
  29. 2023-08-31
    soldstatus $325,000 Closed
  30. 2023-08-09
    status Pending
  31. 2023-08-01
    listed $320,000 Active
  32. 2023-06-09
    soldstatus $205,000
  33. 1997-05-21
    soldstatus $76,100

ⓘ 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
$3,144 · $262/mo
Projected year-2 tax
$3,144 · $262/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 10/10 Extreme 7 d/yr ≥106°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$29,222
− Mortgage interest
−$14,564
− Property taxes
−$3,144
− Insurance
−$1,300
− Repairs & maintenance
−$2,338
− Management
−$2,338
− HOA
−$5,664
− Depreciation
−$7,564
Taxable loss
−$7,689
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,845
After-tax cash flow
$-1,539/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 — Pembroke Pines

Score
83/100
State rank
#54
US rank
#933

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pembroke Pines, FL
County
Broward County · 1,963,430 people
City population
180,224
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
65,116
Household income
$76,561
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
1728.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Hispanic / Latino 52% Two or more races 23% Black 22% White 16% Asian 6%
Hispanic origin (detail)
Puerto Rican 6% Cuban 19% Dominican 3%
Common ancestry
Hispanic 6% Romanian 1% Scotch-Irish 1%
Foreign-born
47% · Canada, Jamaica, Vietnam
Languages at home
40% English-only · Spanish 47% French/Haitian/Cajun 5% Other Indo-European 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
▼ -2.01%
Current HPI
359.5973
Rent YoY
▼ -0.20%
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

+241.7% since first listed
21 events — show timeline
  • 2026-05-15 Price Changed $260,000 MARMLS
  • 2026-01-14 Listed $295,000 MARMLS
  • 2025-12-23 Listing Removed MARMLS
  • 2025-09-23 Listed $295,000 MARMLS
  • 2025-07-01 Price Changed $299,000 MARMLS
  • 2025-06-03 Price Changed $300,000 MARMLS
  • 2025-05-07 Price Changed $305,000 MARMLS
  • 2025-04-01 Relisted MARMLS
  • 2024-08-14 Price Changed $315,000 MARMLS
  • 2024-05-20 Price Changed $320,000 MARMLS
  • 2024-04-22 Price Changed $325,000 MARMLS
  • 2024-03-26 Listed $330,000 MARMLS
  • 2024-03-04 Listing Removed MARMLS
  • 2024-02-10 Price Changed $320,000 MARMLS
  • 2024-01-06 Listed $330,000 MARMLS
  • 2023-09-01 Sold (Public Records) $325,000 Public Records
  • 2023-08-31 Sold (MLS) $325,000 MARMLS
  • 2023-08-09 Pending MARMLS
  • 2023-08-01 Listed $320,000 MARMLS
  • 2023-06-09 Sold (Public Records) $205,000 Public Records
  • 1997-05-21 Sold (Public Records) $76,100 Public Records

Property tax history

+5.2%/yr

Latest (2025): $3,144 · -9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…