CashFlowRE
Sign in Sign up
8237 NW 8th Ct #4
D Composite 44.16
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 +11.9/30.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.1/5.0
  • DSCR +3.5/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$244,900

8237 NW 8th Ct #4 · Plantation, FL 33324
3 bd · 3.0 ba · 1,770 sqft · Condo public records · 59 Days on market
Built 1980 $814/mo HOA · 26% of rent

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

Listing remarks

Great price on this 3BR/2.5BA townhouse in Plantation at Townhouses of Jacaranda community. Seller is paying entire outstanding assessment at closing. This home offers large sq footage, open interior with wood and tile flooring. Includes a washer/dryer, a 1-car garage plus two additional parking spaces, and a fully fenced backyard patio. The primary bedroom is exceptionally spacious and features a large private terrace with new retainer wall. New roof, AC is 3 years old and Impact windows. Community amenities include two pools, tennis courts, and a playground. Close to shopping, major roadways, and schools—great value in a central location.

Key facts

  • Private terrace
  • New roof
  • Two pools

Tags

WOOD AND TILE FLOORINGFULLY FENCED BACKYARD PATIOPRIVATE TERRACENEW ROOFIMPACT WINDOWSTWO POOLS

Property features AI

Finance

  • Financial info: Pets allowed with breed restrictions
  • HOA & community: Has association; Monthly HOA fee of $814; Association includes pool, grounds maintenance, roof repairs and recreation facility

Exterior

  • Parking: Has garage (1 garage space); 1 covered parking space; 2 open parking spaces
  • Security: Security features present
  • Home design: Townhouse; Resale condition; First-floor entry
  • Construction: CBS construction
  • Exterior features: Fenced; Not waterfront; West of US-1 road frontage

Interior

  • Kitchen: Disposal; Dishwasher; Refrigerator
  • Bedrooms: No main-level bedrooms
  • Flooring: Tile; Wood
  • Bathrooms: Two full bathrooms and one half bathroom (three total); One bathroom on the main level
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Walk-in closets; Blinds on windows

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/3.0-bath condo listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-63 ($-757/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (4.6% below list).
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $234k (4.6% below list) — sets the bar for cash-flow.
  • Cap rate 6.0% vs local median 3.4% in Plantation — 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 82/100 on livability (#70 in FL, #1,174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities C-, 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.
  • Zoned schools: Peters Elementary School (math 31% / reading 43%, grade F, #1,609 of 2,144 statewide, top 77%, 623 students, 74% FRL); Plantation Middle School (math 20% / reading 39%, grade F, #469 of 571 statewide, top 84%, 572 students, 72% FRL); Plantation High School (math 14% / reading 36%, grade F, #501 of 667 statewide, top 75%, 1,818 students, 68% FRL) — zoned schools average 71% FRL vs 51% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-17 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 (+1.2%/yr); 408 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 59 days — a 3% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 28y ago; this cycle's ask is 8418% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $50k; list at $245k implies a 390% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $233,754 (4.6% 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 59 days. Have you received any prior offers? Is the seller open to a 5% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.28%
Cap rate
5.98%
Cash-on-cash
-1.10%
DSCR
0.95
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.23% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.29×
Total profit
$-48,610
Equity at exit
$36,515
10-year hold
IRR
-21.1%
Equity multiple
0.02×
Total profit
$-66,879
Equity at exit
$21,174

Cash invested: $68,572 (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 33324

Home prices YoY
-33.5%
Rents YoY
1.2%
Active inventory
408
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$3,126 high interval (Pro) →
Mortgage (P&I)
$1,284
Tax from tax record
$332 /mo · $3,988/yr
Insurance
$102
HOA
$814
Vacancy / Maint / Mgmt
$656
Net cashflow
$-63

Break-even live

Break-even rent $3,206
Max offer price $233,754
Occupancy floor 97%

Sensitivity live

Price -10% $76 -5% $6 +0% $-63 +5% $-132 +10% $-202
Rent -10% $-310 -5% $-187 +0% $-63 +5% $60 +10% $184
Rate -1.0pp $60 -0.5pp $-1 base $-63 +0.5pp $-127 +1.0pp $-191

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
$61,225
Closing costs
$7,347
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
8208 NW 8th Pl Plantation, FL 3.0 2.5 1770 $2,950 $1.67 19d 1 0.03mi
8244 NW 9th St #5 Plantation, FL 4.0 2.5 2020 $3,150 $1.56 26d 1 0.04mi
8231 NW 8th Pl #3 Plantation, FL 3.0 2.5 1770 $2,850 $1.61 26d 1 0.06mi
8231 NW 8th Pl #3 Plantation, FL 3.0 2.5 1654 $2,850 $1.72 16d 1 0.06mi
8253 NW 9th St #3 Plantation, FL 3.0 2.5 1770 $2,800 $1.58 9d 1 0.07mi
8244 NW 9th Ct #8 Fort Lauderdale, FL 4.0 2.5 2080 $3,500 $1.68 26d 1 0.08mi
8344 NW 7th Pl Unit 8344 Plantation, FL 3.0 2.5 1627 $4,199 $2.58 26d 1 0.13mi
835 NW 81st Way #5 Plantation, FL 3.0 2.5 1770 $2,600 $1.47 9d 1 0.13mi
833 NW 81st Ter #8 Plantation, FL 4.0 2.5 1770 $2,900 $1.64 22d 1 0.17mi
833 NW 81st Ave #4 Plantation, FL 4.0 2.5 1770 $3,250 $1.84 24d 1 0.21mi
833 NW 81st Ave Plantation, FL 4.0 2.5 1770 $3,250 $1.84 16d 1 0.21mi
833 NW 81st Ave #4 Plantation, FL 3.0 2.5 1770 $3,600 $2.03 20d 1 0.21mi
843 NW 81st Ave #7 Plantation, FL 3.0 2.5 1770 $2,980 $1.68 1d 1 0.21mi
843 NW 81st Ave #7 Plantation, FL 3.0 2.5 1770 $2,980 $1.68 9d 1 0.21mi
8500 Cleary Blvd Plantation, FL 1.0–3.0 1.0–2.0 1045 $3,549 $3.40 1d 21 0.24mi
8000 Cleary Blvd Plantation, FL 2.0–3.0 2.0–3.0 1357 $3,292 $2.43 0d 21 0.28mi
791 N Pine Island Rd Plantation, FL 2.0–3.0 2.0 1196 $2,400 $2.01 7d 2 0.33mi
791 N Pine Island Rd #306 Plantation, FL 3.0 2.0 1320 $2,400 $1.82 14d 1 0.33mi
771 N Pine Island Rd #213 Plantation, FL 2.0 2.5 1385 $2,400 $1.73 7d 1 0.38mi
576 Westree Ln Plantation, FL 3.0 2.5 1651 $3,250 $1.97 26d 1 0.40mi
601 NW 82nd Ave Plantation, FL 1.0–2.0 1.0–2.5 1073 $3,473 $3.24 1d 9 0.41mi
751 N Pine Island Rd Plantation, FL 1.0–3.0 1.0–2.0 1003 $2,400 $2.39 26d 2 0.44mi
9161 Vineyard Lake Dr Unit 9161 Plantation, FL 3.0 2.5 1765 $4,000 $2.27 26d 1 0.44mi
510 NW 84th Ave Plantation, FL 2.0–3.0 2.0 1303 $3,200 $2.46 17d 5 0.46mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1137 $3,600 $3.17 13d 7 0.46mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1124 $3,200 $2.85 18d 6 0.46mi
510 NW 84th Ave Plantation, FL 1.0–3.0 1.0–2.0 1124 $3,600 $3.20 1d 6 0.46mi
962 NW 79th Ter Plantation, FL 2.0 2.0 1432 $2,997 $2.09 26d 1 0.46mi
537 N University Dr #71 Plantation, FL 3.0 2.5 1830 $3,000 $1.64 7d 1 0.46mi
537 N University Dr #71 Plantation, FL 3.0 2.5 1830 $3,250 $1.78 26d 1 0.46mi
568 N University Dr #568 Plantation, FL 3.0 2.5 1589 $3,250 $2.05 9d 1 0.47mi
568 N University Dr #568 Plantation, FL 3.0 2.5 1589 $3,500 $2.20 24d 1 0.47mi
7903 NW 7th Ct Unit 7903 Plantation, FL 3.0 2.5 1340 $2,800 $2.09 24d 1 0.48mi
1114 NW 79th Dr Plantation, FL 3.0 2.5 1624 $3,000 $1.85 9d 1 0.50mi
7885 NW 7th Ct #406 Plantation, FL 3.0 2.5 1340 $2,750 $2.05 1d 1 0.51mi
7885 NW 7th Ct #406 Plantation, FL 3.0 2.5 1340 $2,800 $2.09 13d 1 0.51mi
9023 Vineyard Lake Dr Plantation, FL 3.0 2.5 1739 $3,500 $2.01 3d 1 0.52mi
9023 Vineyard Lake Dr Plantation, FL 3.0 2.5 1739 $3,500 $2.01 9d 1 0.52mi
8101 NW 14th St Plantation, FL 1.0–2.0 1.5–2.0 1123 $2,619 $2.33 1d 12 0.58mi
9087 Vineyard Lake Dr Plantation, FL 3.0 2.5 1590 $3,350 $2.11 26d 1 0.58mi

HOA detail condo

Monthly dues
$814 · $9,768/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-05-09
    status Pending
  2. 2026-04-08
    listed $2,875
  3. 2026-04-07
    price $244,900
  4. 2026-03-01
    historical $2,775
  5. 2026-02-27
    price $2,775
  6. 2026-02-07
    listed $2,800
  7. 2026-02-04
    listed $249,900 Active
  8. 2025-12-15
    historical $2,940
  9. 2025-12-11
    listed $2,940
  10. 2025-12-10
    historical $2,940
  11. 2025-12-09
    historical
  12. 2025-11-26
    listed $2,940
  13. 2025-11-05
    price $250,000
  14. 2025-10-17
    listed $275,000 Active
  15. 2023-04-29
    historical
  16. 2023-03-24
    price $349,000
  17. 2023-03-03
    status Active
  18. 2023-03-03
    status Pending
  19. 2022-10-27
    listed $359,000 Active
  20. 2022-09-28
    historical
  21. 2022-04-24
    listed $349,900 Active
  22. 2011-09-13
    soldstatus $50,000
  23. 2005-03-11
    soldstatus $201,500
  24. 1998-10-09
    soldstatus $79,000
  25. 1998-04-30
    historical
  26. 1998-04-07
    listed $85,900
  27. 1995-04-07
    soldstatus $67,000

ⓘ 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
$3,988 · $332/mo
Projected year-2 tax
$3,988 · $332/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 27 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
$37,512
− Mortgage interest
−$13,718
− Property taxes
−$3,988
− Insurance
−$1,224
− Repairs & maintenance
−$3,001
− Management
−$3,001
− HOA
−$9,768
− Depreciation
−$7,124
Taxable loss
−$4,313
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,035
After-tax cash flow
$278/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 — Plantation

Score
82/100
State rank
#70
US rank
#1174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plantation, FL
County
Broward County · 1,963,430 people
City population
111,690
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
50,151
Household income
$85,000
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
2923.0

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
White 42% Hispanic / Latino 31% Two or more races 20% Black 16% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Cuban 4% Dominican 2%
Common ancestry
Romanian 3% Italian 3% Hispanic 3%
Foreign-born
31% · Canada, Jamaica, China
Languages at home
60% English-only · Spanish 26% Other Indo-European 4% French/Haitian/Cajun 3%

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
▼ -160.16%
Current HPI
317.8685
Rent YoY
▲ 1.23%
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

-95.7% since first listed
27 events — show timeline
  • 2026-05-09 Pending Beaches MLS
  • 2026-04-08 Listed for Rent $2,875 RMLSFL
  • 2026-04-07 Price Changed $244,900 Beaches MLS
  • 2026-03-01 Rental Removed $2,775 GFLMLS
  • 2026-02-27 Price Changed $2,775 GFLMLS
  • 2026-02-07 Listed for Rent $2,800 GFLMLS
  • 2026-02-04 Listed $249,900 Beaches MLS
  • 2025-12-15 Rental Removed $2,940 ZUMPER1
  • 2025-12-11 Listed for Rent $2,940 ZUMPER1
  • 2025-12-10 Rental Removed $2,940 MARMLS
  • 2025-12-09 Listing Removed MARMLS
  • 2025-11-26 Listed for Rent $2,940 MARMLS
  • 2025-11-05 Price Changed $250,000 MARMLS
  • 2025-10-17 Listed $275,000 MARMLS
  • 2023-04-29 Listing Removed MARMLS
  • 2023-03-24 Price Changed $349,000 MARMLS
  • 2023-03-03 Relisted MARMLS
  • 2023-03-03 Pending MARMLS
  • 2022-10-27 Listed $359,000 MARMLS
  • 2022-09-28 Listing Removed MARMLS
  • 2022-04-24 Listed $349,900 MARMLS
  • 2011-09-13 Sold (MLS) $50,000 MARMLS
  • 2005-03-11 Sold (Public Records) $201,500 Public Records
  • 1998-10-09 Sold (Public Records) $79,000 Public Records
  • 1998-04-30 Listing Removed Beaches MLS
  • 1998-04-07 Listed $85,900 Beaches MLS
  • 1995-04-07 Sold (Public Records) $67,000 Public Records

Property tax history

+8.9%/yr

Latest (2025): $3,988 · -15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…