CashFlowRE
Sign in Sign up
211 SW 2nd Ct 6-Plex
B Composite 70.82
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
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$727,500

211 SW 2nd Ct · Pompano Beach, FL 33060
None bd · None ba · 2,324 sqft · MultiFamily · 37 Days on market
Built 1954 ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 6 units. estimate disagrees with records

Listing remarks

Located at 211 SW 2nd Ct in Pompano Beach, Florida, this 6-unit garden style apartment building was built in 1954, totaling 2,324 square feet. The building boasts a newer roof made of pitched composite shingle and hurricane impact windows, ensuring long-term durability and reduced insurance costs. Each unit equipped with wall unit air conditioning. The property's location is particularly advantageous due to its proximity to the dynamic developments around Pompano Beach City Hall. This area, situated less than 1 mile from the property, is undergoing significant transformation with new commercial, residential, and public projects. The ongoing redevelopment efforts include modern retail spaces

Key facts

  • Newer roof
  • Built 1954
  • Listed 37 days

Tags

NEWER ROOFHURRICANE IMPACT WINDOWSWALL UNIT AIR CONDITIONINGPOMPANO BEACH AMPHITHEATERPOMPANO COMMUNITY PARKEDUCATIONAL INSTITUTIONS

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 6 × 2-bed/?-bath units multifamily listed at $728k.

Deal economics

  • At list price, monthly cash flow is $4k ($45k/yr) — positive. Per door: $620/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $728k).
  • Recommended offer: $706k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% 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: 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.
  • Zoned schools: Cypress Elementary School (math 26% / reading 30%, grade F, #1,951 of 2,144 statewide, top 91%, 740 students, 80% FRL); Pompano Beach Middle School (math 29% / reading 40%, grade F, #421 of 571 statewide, top 74%, 1,040 students, 73% FRL); Blanche Ely High School (math 7% / reading 29%, grade F, #570 of 667 statewide, top 86%, 1,906 students, 75% FRL) — zoned schools average 76% FRL vs 51% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 48% district-wide (-21 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.1%/yr); 338 active listings in the ZIP; 27 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).
  • At $11,071/mo this rent would consume 205% of the median local household income ($65k/yr) (locally 2870% 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 $5k of loan paydown is wiped out by about $22k 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 + 2.1% rent growth), your $204k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($706k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $705,675 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.52%
Cap rate
12.43%
Cash-on-cash
21.91%
DSCR
1.97
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.54×
Total profit
$109,396
Equity at exit
$108,473
10-year hold
IRR
21.7%
Equity multiple
2.78×
Total profit
$361,724
Equity at exit
$62,901

Cash invested: $203,700 (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 33060

Home prices YoY
-23.6%
Rents YoY
2.1%
Active inventory
338
Price-to-rent
32.9×

Monthly cashflow live

Estimated rent
$11,071 medium interval (Pro) →
Mortgage (P&I)
$3,815
Tax est. 1.5%
$909 /mo · $10,912/yr
Insurance
$303
HOA
$0
Vacancy / Maint / Mgmt
$2,325
Net cashflow
$3,719

Break-even live

Break-even rent $6,364
Max offer price $727,500
Occupancy floor 61%

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

UnitsBedsBathsEst. rent
Total (6 units) $11,071

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
$181,875
Closing costs
$21,825
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
218 SW 1st Ct Pompano Beach, FL 2.0 2.0 1912 $2,100 $1.10 24d 1 0.07mi
356 SW 2nd Pl Unit 1-3 Pompano Beach, FL 2.0 1.0 2570 $2,300 $0.89 5d 1 0.19mi
200 NE 1st Ave Pompano Beach, FL 2.0 1.0–2.5 1149 $3,600 $3.13 2d 47 0.40mi
618 SW 1st Ter Pompano Beach, FL 3.0 3.0 1803 $3,295 $1.83 24d 1 0.52mi
113 SE 1st Cir Pompano Beach, FL 3.0 2.5 2606 $5,925 $2.27 8d 1 0.56mi
280 SE 3rd Ct Pompano Beach, FL 3.0 2.0 2042 $5,900 $2.89 24d 1 0.57mi
939 NW 3rd St Unit 939 Pompano Beach, FL 3.0 2.5 1597 $3,300 $2.07 24d 1 0.59mi
161 SE 5th Ct Pompano Beach, FL 3.0 2.0 1605 $5,150 $3.21 24d 1 0.59mi
720 NW 6th Ave Unit 5 Pompano Beach, FL 2.0 1.0 2026 $1,900 $0.94 24d 1 0.66mi
816 NW 3rd Ter Unit 818 Pompano Beach, FL 3.0 2.5 1597 $3,350 $2.10 24d 1 0.69mi
816 NW 3rd Ter Unit 818 Pompano Beach, FL 3.0 2.5 1597 $3,350 $2.10 5d 1 0.69mi
844 NW 3rd Way Unit 844 Pompano Beach, FL 3.0 2.5 1621 $3,500 $2.16 24d 1 0.71mi
844 NW 3rd Way Unit 844 Pompano Beach, FL 3.0 2.5 1621 $3,500 $2.16 11d 1 0.71mi
170 SE 7th St #170 Pompano Beach, FL 3.0 2.5 1798 $3,550 $1.97 10d 1 0.73mi
170 SE 7th St #170 Pompano Beach, FL 3.0 2.5 1798 $3,650 $2.03 24d 1 0.73mi
880 NW 3rd Way Unit 880 Pompano Beach, FL 3.0 2.5 1597 $3,600 $2.25 8d 1 0.74mi
880 NW 3rd Way Unit 880 Pompano Beach, FL 3.0 2.5 1597 $3,600 $2.25 24d 1 0.74mi
850 SE 1st Ave Pompano Beach, FL 3.0 3.0 1673 $4,450 $2.66 24d 1 0.79mi
1048 SW 1st Ter Pompano Beach, FL 3.0 3.0 1649 $3,800 $2.30 14d 1 0.89mi
329 SE 12th Ave Unit 2 Pompano Beach, FL 3.0 2.0 2280 $4,000 $1.75 22d 1 1.01mi
329 SE 12th Ave Unit 1 Pompano Beach, FL 2.0 1.0 2280 $3,000 $1.32 22d 1 1.01mi
613 NW 15th Ave Unit 1-E Pompano Beach, FL 2.0 1.0 2246 $1,750 $0.78 24d 1 1.14mi
1204 NE 7th St Pompano Beach, FL 3.0 2.0 1747 $6,200 $3.55 24d 1 1.19mi
1404 NE 2nd St Pompano Beach, FL 3.0 3.0 1931 $4,200 $2.18 21d 1 1.21mi
100 SW 17th St Pompano Beach, FL 3.0 2.0 1788 $4,500 $2.52 8d 1 1.40mi
100 SW 17th St Pompano Beach, FL 3.0 2.0 1788 $4,500 $2.52 24d 1 1.40mi
1844 SE 7th St Pompano Beach, FL 2.0 2.0 2416 $3,250 $1.35 19d 1 1.45mi

Listing history 5 events

  1. 2026-06-18
    days on market $727,500 Active 37 DOM
  2. 2026-06-17
    statusdays on market $727,500 Active 36 DOM
  3. 2026-04-15
    status Pending
  4. 2026-04-15
    price $727,500
  5. 2026-02-25
    listed $775,000 Active

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 23% 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 1 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
$132,852
− Mortgage interest
−$40,751
− Property taxes
−$10,912
− Insurance
−$3,638
− Repairs & maintenance
−$10,628
− Management
−$10,628
− Depreciation
−$21,164
Taxable income
$35,131
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,431
After-tax cash flow
$36,191/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)
37,233
Household income
$64,819
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2870.0

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 0.69)
Race & ethnicity
Black 38% White 33% Hispanic / Latino 26% Two or more races 14%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2% Cuban 3% Dominican 1%
Common ancestry
Hispanic 13% Romanian 2% Slovak 1%
Foreign-born
31% · Canada, Jamaica
Languages at home
60% English-only · Spanish 23% French/Haitian/Cajun 13% 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
▼ -131.09%
Current HPI
425.3083
Rent YoY
▲ 2.12%
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

-6.1% since first listed
3 events — show timeline
  • 2026-04-15 Pending Beaches MLS
  • 2026-04-15 Price Changed $727,500 Beaches MLS
  • 2026-02-25 Listed $775,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…