CashFlowRE
Sign in Sign up
9821 Nob Hill Ct #9821 Multi-family 🌊 Lakefront
B Composite 72.46
Why this score? — see what drove the B 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.7/5.0
  • Appreciation +0.0/10.0

$295,000

9821 Nob Hill Ct #9821 · Sunrise, FL 33351
3 bd · 2.0 ba · 1,216 sqft · MultiFamily · 19 Days on market
Built 1988 Good condition $714/mo HOA · 29% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

Key facts

  • Ample cabinetry
  • Seamless flow
  • Waterviews

Tags

WATERVIEWSBRIGHT AND OPEN LAYOUTSPACIOUS LIVING AREASABUNDANT NATURAL LIGHTSEAMLESS FLOWAMPLE CABINETRY

Property features AI

Finance

  • Financial info: Some pets allowed with restrictions or conditions
  • HOA & community: Monthly association fee; Association fee includes common areas, insurance, structural maintenance, pool(s), reserve fund, roof, sewer, trash, and water; Community amenities: pool, tennis court(s), vehicle wash area

Exterior

  • Parking: Guest parking available; Two or more parking spaces
  • Security: Closed-circuit camera(s)
  • Utilities: Water included in association fee (per association info); Sewer included in association fee (per association info)
  • Home design: Attached property; 3-story building; Entry on level 1
  • Construction: Block construction; Resale property
  • Exterior features: Association pool; Has a view; Closed-circuit camera(s)

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: At least one bedroom on the main level
  • Flooring: Tile flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level; Tub with shower; Walk-in closet(s)

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 3-bed/2.0-bath multifamily listed at $295k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $295k).
  • Recommended offer: $291k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 4.9% in Sunrise — 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 83/100 on livability (#56 in FL, #986 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, 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 flat; 189 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • At $4,881/mo this rent would consume 76% of the median local household income ($77k/yr) (locally 1753% 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 $2k of loan paydown is wiped out by about $9k 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 + 0.9% rent growth), your $83k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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.
  • Current owner paid $245k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 2→7/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $290,575 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  4. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  5. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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 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
1.65%
Cap rate
10.78%
Cash-on-cash
16.03%
DSCR
1.71
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.9% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$12,878
Equity at exit
$43,985
10-year hold
IRR
11.2%
Equity multiple
1.78×
Total profit
$64,038
Equity at exit
$25,506

Cash invested: $82,600 (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 33351

Rents YoY
0.9%
Active inventory
189
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$4,881 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax est. 1.5%
$369 /mo · $4,425/yr
Insurance
$123
HOA
$714
Vacancy / Maint / Mgmt
$1,025
Net cashflow
$1,103

Break-even live

Break-even rent $3,484
Max offer price $295,000
Occupancy floor 72%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,881

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
$73,750
Closing costs
$8,850
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
9827 Nob Hill Ct Sunrise, FL 3.0 2.0 1216 $2,400 $1.97 24d 1 0.02mi
9838 Nob Hill Ct #9838 Sunrise, FL 2.0 2.0 840 $1,950 $2.32 14d 1 0.07mi
9878 Nob Hill Ct #9878 Sunrise, FL 2.0 2.0 900 $2,100 $2.33 11d 1 0.08mi
9878 Nob Hill Ct #9878 Sunrise, FL 2.0 2.0 900 $2,200 $2.44 24d 1 0.08mi
9964 Nob Hill Pl #9964 Sunrise, FL 2.0 2.0 986 $2,000 $2.03 7d 1 0.08mi
9964 Nob Hill Pl #9964 Sunrise, FL 2.0 2.0 986 $2,100 $2.13 24d 1 0.08mi
9785 Nob Hill Ct Unit 9785 Sunrise, FL 3.0 2.0 1216 $2,400 $1.97 24d 1 0.08mi
9981 Nob Hill Ct Unit 9981 Sunrise, FL 2.0 2.0 986 $2,300 $2.33 24d 1 0.08mi
9945 Nob Hill Pl Unit 9945 Sunrise, FL 3.0 2.0 1216 $2,400 $1.97 24d 1 0.10mi
9926 Nob Hill Ct #9926 Sunrise, FL 2.0 2.0 915 $2,400 $2.62 24d 1 0.11mi
9954 Nob Hill Ct #9954 Sunrise, FL 2.0 2.0 900 $1,900 $2.11 24d 1 0.13mi
9982 Nob Hill Ct #9982 Sunrise, FL 2.0 2.0 900 $2,200 $2.44 12d 1 0.16mi
9979 Nob Hill Ln Sunrise, FL 2.0 2.0 986 $2,100 $2.13 18d 1 0.17mi
9994 Nob Hill Ct #9994 Sunrise, FL 2.0 2.0 840 $1,975 $2.35 24d 1 0.18mi
9827 NW 37th St Unit 4F Sunrise, FL 2.0 2.0 1190 $2,400 $2.02 24d 1 0.20mi
3621 NW 95th Ter #523 Sunrise, FL 2.0 2.0 970 $2,150 $2.22 24d 1 0.22mi
3571 NW 95th Ter #707 Sunrise, FL 3.0 2.0 1241 $3,100 $2.50 24d 1 0.24mi
3633 NW 99th Ter Unit 7B Sunrise, FL 2.0 2.0 1224 $2,500 $2.04 21d 1 0.26mi
3633 NW 99th Ter Unit 7B Sunrise, FL 2.0 2.0 1224 $2,500 $2.04 7d 1 0.26mi
3625 NW 94th Ave Unit 3G Sunrise, FL 2.0 2.0 925 $1,995 $2.16 24d 1 0.30mi
3689 NW 94th Ave #51 Sunrise, FL 2.0 2.0 925 $2,250 $2.43 7d 1 0.30mi
10002 Winding Lake Rd #101 Sunrise, FL 2.0 2.0 760 $1,900 $2.50 24d 1 0.33mi
10003 Winding Lake Rd #103 Sunrise, FL 2.0 2.0 772 $1,900 $2.46 24d 1 0.34mi
10003 Winding Lake Rd #103 Sunrise, FL 2.0 2.0 772 $1,850 $2.40 7d 1 0.34mi
10000 Reflections Blvd Sunrise, FL 1.0–2.0 1.0–2.5 964 $2,695 $2.80 1d 31 0.35mi
10005 Winding Lake Rd #204 Sunrise, FL 2.0 2.0 772 $1,800 $2.33 24d 1 0.37mi
3531 NW 94th Ave Unit 6B Sunrise, FL 2.0 2.0 925 $1,925 $2.08 14d 1 0.41mi
4515 NW 94th Way Unit 4615 Sunrise, FL 3.0 2.0 1290 $3,100 $2.40 2d 1 0.44mi
10016 Winding Lake Rd #202 Sunrise, FL 2.0 2.0 760 $2,100 $2.76 24d 1 0.47mi
3811 NW 91st Ter Sunrise, FL 3.0 3.0 1444 $2,900 $2.01 24d 1 0.48mi
3930 NW 91st Ter #3930 Sunrise, FL 3.0 2.5 1444 $3,200 $2.22 24d 1 0.50mi
3776 NW 91st Ln #3776 Sunrise, FL 2.0 2.0 886 $2,000 $2.26 24d 1 0.50mi
10054 Winding Lake Rd #201 Sunrise, FL 2.0 2.0 760 $2,200 $2.89 2d 1 0.51mi
10054 Winding Lake Rd #201 Sunrise, FL 2.0 2.0 760 $2,200 $2.89 20d 1 0.51mi
3624 NW 91st Ln #3624 Sunrise, FL 2.0 2.0 886 $2,000 $2.26 4d 1 0.52mi
3562 NW 91st Ln #3562 Sunrise, FL 2.0 2.0 886 $1,900 $2.14 24d 1 0.52mi
3981 NW 90th Way Sunrise, FL 3.0 2.5 1445 $2,800 $1.94 24d 1 0.53mi
10025 Winding Lake Rd #202 Sunrise, FL 2.0 2.0 760 $1,700 $2.24 24d 1 0.54mi
3598 NW 91st Ln #3598 Sunrise, FL 2.0 2.0 886 $1,895 $2.14 24d 1 0.54mi
10050 Winding Lake Rd #103 Sunrise, FL 2.0 2.0 760 $1,750 $2.30 24d 1 0.55mi

HOA detail

Monthly dues
$714 · $8,568/yr
Likely covers
watersewertrashpoolgym

Listing history 9 events

  1. 2026-05-12
    status Pending
  2. 2026-04-23
    listed $295,000 Active
  3. 2021-10-29
    soldstatus $245,000 Closed 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  4. 2021-09-27
    status Pending 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  5. 2021-09-24
    status Active 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  6. 2021-09-22
    historical Active Under Contract 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  7. 2021-09-14
    status Active 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  8. 2021-08-30
    historical Active Under Contract 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

  9. 2021-08-09
    listed $249,000 Active 645-char remark
    Show marketing remark (645 chars)

    BEAUTIFUL 3 BED/2BATH RENOVATED CORNER CONDO UNIT WITH A SPECTACULAR LAKE VIEW IN SOUGHT AFTER VILLAS DE VENEZIA, BRAND NEW STAINLESS STEEL APPLIANCES, GRANITE COUNTERTOPS, LAMINATED FLOORS, WASHER & DRYER IN THE UNIT, SPACIOUS CLOSETS, ASSIGNED & VISITOR'S PARKING. NICE AND WELL MAINTAINED COMMUNITY WITH GYM, TWO POOLS, JACUZZI, CABANA CLUB HOUSE , PLAY GROUND, CAR WASH STATION & TENNIS COURTS. ASSOCIATION FEE INCLUDES ALL AMENITIES, BUILDING EXTERIOR, OUTSIDE MAINTERNANCE, WATER, TRASH REMOVAL, SEWER, INSURANCE. MINUTES AWAY FROM RESTAURANTS, SAWGRASS MILLS, AND MAYOR HIGHWAYS. * * * MORE PHOTOS COMING SOON. * * *

ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 2 d/yr ≥106°F today · 7 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$58,572
− Mortgage interest
−$16,525
− Property taxes
−$4,425
− Insurance
−$1,475
− Repairs & maintenance
−$4,686
− Management
−$4,686
− HOA
−$8,568
− Depreciation
−$8,582
Taxable income
$9,626
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,310
After-tax cash flow
$10,929/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 80/100 None rehab

This property is in excellent condition with modern amenities and a good location. It is move-in ready and would benefit from landscaping and smart home integration to further enhance its value.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home integration — increases appeal and convenience
  • Both smart thermostat — improves energy efficiency and comfort

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home integration — increases appeal and convenience
  • Both smart thermostat — improves energy efficiency and comfort

ⓘ 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 — Sunrise

Score
83/100
State rank
#56
US rank
#986

Category grades

Amenities F Commute A+ Cost of living B+ 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
Sunrise, FL
County
Broward County · 1,963,430 people
City population
77,492
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
36,364
Household income
$77,363
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1753.0

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 0.70)
Race & ethnicity
Black 38% Hispanic / Latino 32% White 21% Two or more races 19% Asian 5%
Hispanic origin (detail)
Puerto Rican 5% Cuban 4% Dominican 1%
Common ancestry
Hispanic 7% Romanian 1% Scotch-Irish 1%
Foreign-born
40% · Canada, Jamaica, Dominican Republic
Languages at home
57% English-only · Spanish 29% French/Haitian/Cajun 6% 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
▼ -238.70%
Current HPI
395.4292
Rent YoY
▲ 0.90%
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

+18.5% since first listed
9 events — show timeline
  • 2026-05-12 Pending MARMLS
  • 2026-04-23 Listed $295,000 MARMLS
  • 2021-10-29 Sold (MLS) $245,000 MARMLS
  • 2021-09-27 Pending MARMLS
  • 2021-09-24 Relisted MARMLS
  • 2021-09-22 Contingent MARMLS
  • 2021-09-14 Relisted MARMLS
  • 2021-08-30 Contingent MARMLS
  • 2021-08-09 Listed $249,000 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…