CashFlowRE
Sign in Sign up
2500 Parkview Dr Multi-family
B- Composite 65.27
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

2500 Parkview Dr · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,280 sqft · MultiFamily · 6 Days on market
Built 1982

🖨 Deal sheet (PDF) 📄 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

Gorgeous marina view from a spacious private terrace in the Olympus complex. Marble floors, spacious with 3 walk in closets and additional storage space. Covered parking (1 space), State of the art gym, 2 swimming pools, 8 tennis courts, sauna, and BBQ park. Other amenities include Billiards Room, 24-hour Concierge and Security, Vale, Car Wash, Shuttle Bus, Library, Boat rental spaces. Flexible lease term. Unfurnished. Safe neighborhood surrounded by lakes and green spaces. 5-min walk to a lake and park. 15-min walk to shopping plazas and beach. Recently renovated ceiling, floors and wall paining.

Key facts

  • Heated pools
  • Fitness center
  • Yoga studio

Tags

HEATED POOLSFITNESS CENTERYOGA STUDIOSAUNASLIBRARYTENNIS COURTS

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 2-bed/2.0-bath multifamily listed at $335k.

Deal economics

  • At list price, monthly cash flow is $558 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $335k).
  • Cap rate 9.8% vs local median 5.2% in Hallandale 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 81/100 on livability (#86 in FL, #1,400 nationally) — a professional / high-income tenant draw. Strengths: commute A+, health & safety A+, crime B+; Watch: employment 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: Gulfstream Academy of Hallandale Beach (math 32% / reading 40%, grade F, #1,670 of 2,144 statewide, top 78%, 1,317 students, 73% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 67% FRL vs 51% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 1380 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); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $4,177/mo this rent would consume 96% of the median local household income ($52k/yr) (locally 3293% 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 $10k 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.
  • 27 sale attempts since 19y ago; this cycle's ask is 16% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $335,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.25%
Cap rate
9.82%
Cash-on-cash
12.60%
DSCR
1.56
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.43% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.69×
Total profit
$-28,942
Equity at exit
$49,950
10-year hold
IRR
-3.5%
Equity multiple
0.80×
Total profit
$-19,152
Equity at exit
$28,965

Cash invested: $93,800 (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 33009

Rents YoY
0.4%
Active inventory
1380
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$4,177 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax est. 1.5%
$419 /mo · $5,025/yr
Insurance
$140
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$877
Net cashflow
$558

Break-even live

Break-even rent $3,470
Max offer price $335,000
Occupancy floor 82%

Sensitivity live

Price -10% $790 -5% $674 +0% $558 +5% $442 +10% $327
Rent -10% $228 -5% $393 +0% $558 +5% $723 +10% $888
Rate -1.0pp $727 -0.5pp $643 base $558 +0.5pp $471 +1.0pp $383

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
$83,750
Closing costs
$10,050
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
2500 Parkview Dr #1112 Hallandale Beach, FL 2.0 2.0 1580 $3,800 $2.41 26d 1 0.01mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 15d 1 0.01mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 9d 1 0.01mi
2753 S Parkview Dr Hallandale Beach, FL 2.0 2.0 1680 $3,699 $2.20 19d 1 0.14mi
513 Leslie Dr #513 Hallandale Beach, FL 3.0 2.0 1624 $5,250 $3.23 26d 1 0.16mi
523 Leslie Dr Hallandale Beach, FL 3.0 2.0 1624 $4,950 $3.05 26d 1 0.17mi
825 NE 26th Ave Hallandale Beach, FL 3.0 2.0 1844 $4,200 $2.28 26d 1 0.20mi
1001 Three Islands Blvd #331 Hallandale Beach, FL 3.0 2.5 1750 $3,780 $2.16 0d 1 0.29mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 9d 1 0.41mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 6d 1 0.41mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 5d 3 0.42mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 7d 2 0.42mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.5 1784 $7,750 $4.34 13d 1 0.43mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.0 1784 $7,500 $4.20 3d 1 0.43mi
1529 Shoreline Way Hollywood, FL 3.0 2.5 1784 $7,500 $4.20 9d 1 0.43mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 14d 17 0.45mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 18 0.45mi
3101 S Ocean Dr #1904 Hollywood, FL 2.0 2.5 1733 $5,500 $3.17 23d 1 0.45mi
3101 S Ocean Dr #1504 Hollywood, FL 2.0 2.5 1733 $7,500 $4.33 26d 1 0.45mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 26d 6 0.48mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 15d 8 0.48mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 4d 7 0.48mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,432 $4.35 0d 1 0.48mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 26d 1 0.48mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 9d 1 0.48mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 26d 1 0.48mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 26d 1 0.48mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $7,250 $6.73 26d 5 0.48mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $4,219 $5.00 3d 2 0.50mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 26d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 16d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 26d 1 0.50mi
2751 S Ocean Dr Unit 508S Hollywood, FL 3.0 2.5 1868 $5,300 $2.84 19d 1 0.50mi
2751 S Ocean Dr Unit 508S Hollywood, FL 3.0 2.5 1868 $5,300 $2.84 9d 1 0.50mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 9d 1 0.50mi
4010 S Ocean Dr Unit 1227249P Hollywood, FL 1.0–3.0 1.5–2.5 1140 $5,730 $5.02 0d 3 0.50mi
4010 S Ocean Dr Unit R1108 Hollywood, FL 3.0 2.5 1361 $12,999 $9.55 26d 1 0.50mi
4010 S Ocean Dr Unit R504 Hollywood, FL 3.0 2.0 1122 $10,000 $8.91 26d 1 0.50mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 26d 1 0.50mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 5d 1 0.50mi

Listing history 50 events

  1. 2026-06-21
    days on market $335,000 Active 6 DOM
  2. 2026-06-18
    days on market $335,000 Active 3 DOM
  3. 2026-06-17
    days on market $335,000 Active 2 DOM
  4. 2026-06-16
    pricedays on marketlisting id $335,000 Active 1 DOM
  5. 2026-06-15
    days on market $340,000 Active 219 DOM
  6. 2026-06-13
    days on market $340,000 Active 217 DOM
  7. 2026-06-09
    days on market $340,000 Active 213 DOM
  8. 2026-06-07
    days on market $340,000 Active 211 DOM
  9. 2026-06-04
    days on market $340,000 Active 208 DOM
  10. 2026-06-03
    days on market $340,000 Active 207 DOM
  11. 2026-06-02
    days on market $340,000 Active 206 DOM
  12. 2026-06-01
    days on market $340,000 Active 205 DOM
  13. 2026-05-31
    days on market $340,000 Active 204 DOM
  14. 2026-04-23
    listed $289,000 Active
  15. 2026-04-23
    historical
  16. 2026-03-14
    listed $3,100
  17. 2026-03-14
    listed $1,800
  18. 2026-01-01
    historical $1,800
  19. 2025-11-26
    listed $1,800
  20. 2025-11-09
    price $340,000
  21. 2025-11-08
    listed $2,500 Active
  22. 2025-04-19
    historical $2,000
  23. 2025-03-16
    listed $2,000
  24. 2025-03-04
    historical $2,000
  25. 2025-02-17
    listed $2,000
  26. 2025-01-25
    historical $2,000
  27. 2025-01-16
    historical $2,000
  28. 2025-01-15
    historical $2,000
  29. 2025-01-07
    listed $2,000
  30. 2025-01-07
    listed $2,100
  31. 2024-12-12
    listed $2,100
  32. 2024-12-12
    historical $2,350
  33. 2024-12-08
    listed $2,350
  34. 2024-10-17
    historical $3,200
  35. 2024-10-03
    listed $3,200
  36. 2024-09-17
    historical $2,150
  37. 2024-09-17
    listed $2,150
  38. 2024-04-26
    historical $2,800
  39. 2024-04-10
    listed $2,800
  40. 2024-04-10
    historical $2,800
  41. 2024-03-31
    listed $2,800
  42. 2024-03-31
    historical $2,800
  43. 2024-03-30
    listed $2,800
  44. 2024-03-22
    historical $3,500
  45. 2024-03-05
    listed $3,500
  46. 2024-02-23
    historical $3,500
  47. 2024-01-15
    historical $3,500
  48. 2024-01-15
    listed $3,500
  49. 2023-12-21
    listed $3,500
  50. 2022-12-29
    historical

ⓘ 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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 24 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
$50,123
− Mortgage interest
−$18,765
− Property taxes
−$5,025
− Insurance
−$6,794
− Repairs & maintenance
−$4,010
− Management
−$4,010
− Depreciation
−$9,745
Taxable income
$1,774
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$426
After-tax cash flow
$6,272/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 — Hallandale Beach

Score
81/100
State rank
#86
US rank
#1400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hallandale Beach, FL
County
Broward County · 1,963,430 people
City population
44,021
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
44,502
Household income
$52,079
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
3293.0

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 0.67)
Race & ethnicity
Hispanic / Latino 39% White 39% Two or more races 24% Black 17% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 9% Dominican 3% Salvadoran 2%
Common ancestry
Scotch-Irish 5% Hispanic 5% Subsaharan African 3%
Foreign-born
51% · Canada, Jamaica, Dominican Republic
Languages at home
38% English-only · Spanish 36% Russian/Polish/Slavic 12% French/Haitian/Cajun 7%

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
▼ -299.13%
Current HPI
329.9081
Rent YoY
▲ 0.43%
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

+20.9% since first listed
58 events — show timeline
  • 2026-04-23 Listing Removed MARMLS
  • 2026-04-23 Listed $289,000 MARMLS
  • 2026-03-14 Listed for Rent $3,100 SHOWMOJO
  • 2026-03-14 Listed for Rent $1,800 SHOWMOJO
  • 2026-01-01 Rental Removed $1,800 SHOWMOJO
  • 2025-11-26 Listed for Rent $1,800 SHOWMOJO
  • 2025-11-09 Price Changed $340,000 ForSaleByOwner.com
  • 2025-11-08 Listed $2,500 ForSaleByOwner.com
  • 2025-04-19 Rental Removed $2,000 TURBOTENANT
  • 2025-03-16 Listed for Rent $2,000 TURBOTENANT
  • 2025-03-04 Rental Removed $2,000 TURBOTENANT
  • 2025-02-17 Listed for Rent $2,000 TURBOTENANT
  • 2025-01-25 Rental Removed $2,000 TURBOTENANT
  • 2025-01-16 Rental Removed $2,000 MARMLS
  • 2025-01-15 Rental Removed $2,000 MARMLS
  • 2025-01-07 Listed for Rent $2,000 MARMLS
  • 2025-01-07 Listed for Rent $2,100 TURBOTENANT
  • 2024-12-12 Listed for Rent $2,100 MARMLS
  • 2024-12-12 Rental Removed $2,350 LISTANZA
  • 2024-12-08 Listed for Rent $2,350 LISTANZA
  • 2024-10-17 Rental Removed $3,200 RENTALBEAST
  • 2024-10-03 Listed for Rent $3,200 RENTALBEAST
  • 2024-09-17 Rental Removed $2,150 TURBOTENANT
  • 2024-09-17 Listed for Rent $2,150 TURBOTENANT
  • 2024-04-26 Rental Removed $2,800 TURBOTENANT
  • 2024-04-10 Listed for Rent $2,800 TURBOTENANT
  • 2024-04-10 Rental Removed $2,800 APPFOLIO
  • 2024-03-31 Listed for Rent $2,800 APPFOLIO
  • 2024-03-31 Rental Removed $2,800 TURBOTENANT
  • 2024-03-30 Listed for Rent $2,800 TURBOTENANT
  • 2024-03-22 Rental Removed $3,500 REALLYO
  • 2024-03-05 Listed for Rent $3,500 REALLYO
  • 2024-02-23 Rental Removed $3,500 REALLYO
  • 2024-01-15 Rental Removed $3,500 VLS
  • 2024-01-15 Listed for Rent $3,500 REALLYO
  • 2023-12-21 Listed for Rent $3,500 VLS
  • 2022-12-29 Listing Removed MARMLS
  • 2022-12-29 Listing Removed MARMLS
  • 2022-12-01 Rental Removed RMLSFL
  • 2022-09-15 Listed $595,000 MARMLS
  • 2022-09-07 Price Changed $625,000 MARMLS
  • 2022-07-11 Listed $615,000 MARMLS
  • 2022-04-05 Sold (MLS) $485,000 MARMLS
  • 2022-03-30 Pending MARMLS
  • 2022-03-30 Listed $485,000 MARMLS
  • 2021-03-19 Listing Removed MARMLS
  • 2021-02-05 Listing Removed MARMLS
  • 2021-01-19 Listed $948,888 MARMLS
  • 2020-12-28 Price Changed $948,888 MARMLS
  • 2020-12-12 Price Changed $950,000 MARMLS
  • 2020-08-17 Price Changed $985,000 MARMLS
  • 2020-08-12 Listed $1,050,000 MARMLS
  • 2018-07-05 Listing Removed MARMLS
  • 2018-07-05 Listing Removed MARMLS
  • 2018-07-04 Listed $199,900 MARMLS
  • 2018-07-04 Listed $209,900 MARMLS
  • 2008-03-19 Listing Removed Beaches MLS
  • 2007-03-19 Listed $239,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…