CashFlowRE
Sign in Sign up
2751 NW 7th St 🔨 Auction
F Composite 29.65
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +5.2/30.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • 1% rule +0.9/10.0
  • DSCR +0.0/10.0

$5,000

2751 NW 7th St · Pompano Beach, FL 33069
2 bd · 1.0 ba · 1,530 sqft · SingleFamily public records · 6 Days on market
Built 1970

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

Listing remarks

Foreclosure Auction Ends May 27, 2026 at 10:00 AM EST. Discover this inviting 2-bedroom, 1-bathroom single-family home, offering a great opportunity in the desirable Pompano Beach area. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa.

Key facts

  • Built 1970
  • Listed 6 days

Property features AI

Exterior

  • Home design: Residential property
  • Construction: Built on a 0.14-acre lot
  • Exterior features: Zoned RS-3

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: One-story layout

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $471,240 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $5k).

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: schools D+, 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.
  • Market conditions: Rents soft (-0.3%/yr); 438 active listings in the ZIP; 40 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 $2,760/mo this rent would consume 55% of the median local household income ($60k/yr) (locally 1670% 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 $3k of loan paydown is wiped out by about $14k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 141.4% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

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. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.59%
Cap rate
3.55%
Cash-on-cash
-9.79%
DSCR
0.56
GRM
14.2

CMA / ARV

ARV (on-the-fly)
$471,240
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2300 NW 11th Ct 0.48mi 3/2.0 (+1) 1,665 (+9%) 8mo $356,000 $214 47
2921 NW 4th Ct 0.23mi 3/2.0 (+1) 1,307 (-15%) 22mo $425,000 $325 38
1901 NW 4th St 0.74mi 3/2.0 (+1) 1,395 (-9%) 12mo $430,000 $308 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-37.1%
Equity multiple
-0.16×
Total profit
$-152,951
Equity at exit
$70,263
10-year hold
IRR
-76.3%
Equity multiple
-0.91×
Total profit
$-252,536
Equity at exit
$40,744

Cash invested: $131,947 (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 33069

Home prices YoY
-1.1%
Rents YoY
-0.3%
Active inventory
438
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,760 high interval (Pro) →
Mortgage (P&I)
$2,471
Tax est. 1.5%
$589 /mo · $7,069/yr
Insurance
$196
HOA
$0
Vacancy / Maint / Mgmt
$580
Net cashflow
$-1,076

Break-even live

Break-even rent $4,122
Max offer price $315,515
Occupancy floor

Sensitivity live

Price -10% $-751 -5% $-913 +0% $-1,076 +5% $-1,239 +10% $-1,402
Rent -10% $-1,294 -5% $-1,185 +0% $-1,076 +5% $-967 +10% $-858
Rate -1.0pp $-839 -0.5pp $-956 base $-1,076 +0.5pp $-1,198 +1.0pp $-1,323

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
$117,810
Closing costs
$14,137
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
2900 NW 8th St Pompano Beach, FL 3.0 2.0 1144 $2,600 $2.27 25d 1 0.08mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 8d 1 0.09mi
2713 NW 6th St Pompano Beach, FL 3.0 2.0 1283 $3,250 $2.53 25d 1 0.09mi
635 NW 30th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 3d 1 0.17mi
480 NW 27th Ave Pompano Beach, FL 2.0 2.5 1260 $2,800 $2.22 25d 1 0.18mi
650 NW 30th Ave Pompano Beach, FL 3.0 2.5 1428 $3,087 $2.16 2d 7 0.25mi
355 NW 30th Ave Unit 0601 Pompano Beach, FL 3.0 2.5 1348 $3,275 $2.43 25d 1 0.30mi
355 NW 30th Ter Pompano Beach, FL 3.0 3.0 1355 $3,275 $2.42 11d 1 0.30mi
305 NW 30th Ave Unit 305 Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 25d 1 0.32mi
2720 NW 2nd St Pompano Beach, FL 3.0 2.0 1210 $2,700 $2.23 25d 1 0.34mi
374 NW 31st Ave Pompano Beach, FL 3.0 1.0 1066 $2,600 $2.44 25d 1 0.37mi
1305 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $2,999 $2.22 25d 1 0.41mi
2321 NW 6th St Pompano Beach, FL 3.0 2.0 1404 $3,300 $2.35 25d 1 0.42mi
1313 NW 27th Ave Pompano Beach, FL 3.0 2.5 1348 $3,200 $2.37 25d 1 0.42mi
2143 NW 4th St Unit 2 Pompano Beach, FL 3.0 2.5 1415 $3,200 $2.26 25d 1 0.56mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $2,705 $2.51 2d 20 0.63mi
100 NW 33rd Ave Pompano Beach, FL 1.0–3.0 1.0–2.0 1078 $2,577 $2.39 25d 35 0.63mi
455 NW 33rd Ln Pompano Beach, FL 3.0 3.0 1800 $3,700 $2.06 25d 1 0.63mi
3392 NW 5th St Pompano Beach, FL 3.0 2.5 1446 $3,550 $2.46 3d 1 0.68mi
2801 N Course Dr Pompano Beach, FL 1.0–2.0 1.0–2.0 991 $2,325 $2.35 25d 12 0.70mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,050 $1.83 4d 1 0.70mi
2803 N Course Dr #203 Pompano Beach, FL 2.0 2.0 1120 $2,100 $1.88 21d 1 0.70mi
3091 N Course Dr #705 Pompano Beach, FL 2.0 2.0 1064 $2,000 $1.88 25d 1 0.72mi
3091 N Course Dr #303 Pompano Beach, FL 2.0 2.0 1064 $2,100 $1.97 4d 1 0.72mi
445 NW 36th Ave Pompano Beach, FL 3.0 2.5 2145 $4,250 $1.98 25d 1 0.74mi
445 NW 36th Ave Pompano Beach, FL 3.0 2.5 2145 $4,250 $1.98 8d 1 0.74mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 8d 1 0.74mi
3090 N Course Dr #304 Pompano Beach, FL 2.0 2.0 1100 $1,950 $1.77 25d 1 0.74mi
3090 N Course Dr #601 Pompano Beach, FL 3.0 2.0 1500 $2,500 $1.67 25d 1 0.74mi
3095 N Course Dr Pompano Beach, FL 2.0 2.0 1225 $2,395 $1.96 25d 1 0.75mi
1880 NW 8th St Unit 1880 Pompano Beach, FL 3.0 2.0 1539 $3,400 $2.21 5d 1 0.75mi
1880 NW 8th St Pompano Beach, FL 3.0 2.0 1539 $3,400 $2.21 21d 1 0.75mi
3360 NW 1st St Pompano Beach, FL 2.0 2.0 1109 $2,693 $2.43 14d 1 0.77mi
3360 NW 1st St Pompano Beach, FL 2.0 2.0 1109 $2,595 $2.34 2d 1 0.77mi
2900 N Course Dr #208 Pompano Beach, FL 3.0 2.5 1620 $2,695 $1.66 19d 1 0.78mi
2900 N Course Dr #107 Pompano Beach, FL 2.0 2.0 1216 $2,150 $1.77 15d 1 0.78mi
1501 Cayman Way Unit C4 Coconut Creek, FL 2.0 2.0 1225 $1,850 $1.51 25d 1 0.82mi
3051 N Course Dr #509 Pompano Beach, FL 2.0 2.0 1100 $1,795 $1.63 25d 1 0.85mi
1605 Abaco Dr Coconut Creek, FL 2.0 2.0 1362 $2,200 $1.61 25d 2 0.87mi
3050 N Course Dr Pompano Beach, FL 2.0 2.0 1250 $1,925 $1.54 25d 1 0.89mi

Listing history 2 events

  1. 2026-05-20
    listed $5,000 Active
  2. 1971-04-01
    soldstatus $15,400

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$33,121
− Mortgage interest
−$26,397
− Property taxes
−$7,069
− Insurance
−$2,356
− Repairs & maintenance
−$2,650
− Management
−$2,650
− Depreciation
−$13,709
Taxable loss
−$21,709
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,210
After-tax cash flow
$-7,704/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)
29,145
Household income
$59,683
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1670.0

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 0.72)
Race & ethnicity
Black 33% White 32% Hispanic / Latino 26% Two or more races 21% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Cuban 3% Dominican 2%
Common ancestry
Hispanic 9% Estonian 2% Romanian 2%
Foreign-born
33% · Canada, Jamaica
Languages at home
61% English-only · Spanish 23% French/Haitian/Cajun 9% Other Indo-European 5%

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
▼ -3.16%
Current HPI
297.1774
Rent YoY
▼ -0.29%
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

-67.5% since first listed
2 events — show timeline
  • 2026-05-20 Listed $5,000 NFMLS
  • 1971-04-01 Sold (Public Records) $15,400 Public Records

Property tax history

+22.8%/yr

Latest (2025): $6,621 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…