Renovated Residential Income
For Sale
$169,000
400 S Cypress Road, Pompano Beach, FL 33060
Residential, Pompano Beach, FL
Property Size930 SF
Price / SF$181.72
Days on Market196
Property Features for 400 S Cypress Road
General Information
Property type
Residential Multi Family
Property subtype
Other
Zoning
RM-20
Bedrooms
2
Bathrooms
2
Full bathrooms
2
Rooms
Bathroom 2, Bathroom 1, Bedroom 1, Bedroom 2
Parking
1
Parking features
Assigned, Guest
Window features
Blinds
Interior features
Built-in Features, Closet Cabinetry, Custom Mirrors, Walk-In Closet(s)
Appliances
Range, Dishwasher, Disposal, Electric Range, Ice Maker, Microwave, Oven, Refrigerator
Subdivision
VIRGINIAN APARTMENTS
Standard status
Active
APN
494201nw0770
Size
930 SF
Taxes and HOA fees
Tax Year
2025
Tax Description
THE VIRGINIAN APARTMENTS OF POMPANO BEACH, INC. CO-OP UNIT 428
Tax Annual Amount
2631
Expense value
150
Expense
Application Fee
Expense freq.
One Time
HOA Fee
$566 Monthly
Legal Description
THE VIRGINIAN APARTMENTS OF POMPANO BEACH, INC. CO-OP UNIT 428
Utilities
Sewer type
Public Sewer
Heating system
Central, Electric (Heating)
Cooling system
Electric, Ceiling Fan(s), Central Air
Water source
Public
Amenities
pool
clubhouse
social amenities
Building Details
Year built
1967
Floors in Building
2
Flooring type
Tile
Building materials
Block, Brick, Concrete
Architectural style
Other
Listing Agency:
Prestige Waterfront Realty
(954) 830-7000
Listed By:
Maya Tegov · License #3223531
(917) 623-8000
Added: Mar 12
Changed: Sep 21
Last Checked: Sep 23 at 1:06AM
MLS# B26002116
Copyright © 2026 BeachesMLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 930-square-foot co-op offers a renovated two-bedroom, two-bathroom layout with a freshly painted interior, tile flooring, built-in features, closet cabinetry, custom mirrors, and a walk-in closet. The residence includes a range, dishwasher, disposal, microwave, oven, refrigerator, and ice maker, along with central air and electric heating. Assigned and guest parking are available. The building was constructed in 1967, and the roof is brand new with the assessment paid by the seller.
The property is located 2.5 miles from the beach and Pompano Pier, with Publix directly across the street. Dining, shopping, and transit are within walking distance. Community amenities include a pool, clubhouse, and social activities. The property is in a 55+ community, operates as a cash-only co-op, and permits seasonal rentals once per year for 3-4 months.
The property is located 2.5 miles from the beach and Pompano Pier, with Publix directly across the street. Dining, shopping, and transit are within walking distance. Community amenities include a pool, clubhouse, and social activities. The property is in a 55+ community, operates as a cash-only co-op, and permits seasonal rentals once per year for 3-4 months.
Key Highlights
- Renovated 930‑square‑foot, 2BR/2BA co‑op
- Brand‑new building roof with assessment paid by seller
- Located 2.5 miles from the beach and Pompano Pier
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$14,286
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
8.45%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$285,720
$285.7K
Cap Rate 7%
$204,086
$204.1K
Cap Rate 9%
$158,733
$158.7K
Market Conditions
NOI Build-Up for 930 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$27.3K $29.40/SF
− Vacancy
−$1.4K −$1.47/SF
EGI
$26.0K $27.93/SF
− OpEx
−$11.7K −$12.57/SF
NOI
$14.3K $15.36/SF
Area
Pompano Beach, FL
Vacancy
5.00%
Lease Rate
$29.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$285,720
Cap Rate 7%
$204,086
Cap Rate 9%
$158,733
Alternative Uses
Best Use
Apartment 5plus
$204.1K
$178.6K – $238.1K
NOI $14,286 @ 7.0% cap · market cap 8.45%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$362.7K
$317.4K – $423.2K
NOI $25,389 @ 7.0% cap · market cap 15.02%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
1,789
Businesses Nearby
Explore this area
Business Placement
Demographics for 33060, FL
35,793
Population
15,653
Households
2.3
Avg Household Size
39
Median Age
25%
College-Educated
82%
High-School Grad
7.0 sq mi
ZIP Area
5,113
Density / Sq Mi
$59,757
Median Household Income
$34,275
Median Earnings
$1,406
Median Rent
$354,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Renovated two-bedroom co-op in a 55+ community with pool and clubhouse amenities.
Where is this residential income property located?
The property is located at 400 S Cypress Road Pompano Beach, FL.
What is the asking price?
The asking price for this property is $169,000.
What are key features of this property?
This property features: Renovated 930‑square‑foot, 2BR/2BA co‑op; Brand‑new building roof with assessment paid by seller; Located 2.5 miles from the beach and Pompano Pier
