CashFlowRE
Sign in Sign up
2033 Dewey St Duplex
D- Composite 39.79
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$759,000

2033 Dewey St · Hollywood, FL 33020
8 bd · 8.0 ba · 2,034 sqft · MultiFamily · 285 Days on market
Built 1977 ↓ 4% since listing

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

Multi-family units

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

Listing remarks

Opportunity in the heart of Hollywood! This beautiful duplex with 2 bed & 2 baths each unit offers an excellent return on investment. Ideal for living in one unit and renting out the other, or generating income from both. Features separate entrance and water and electrical meter, 2 parking spaces per unit, private patio, open kitchen, ceramic/laminate wood floors, stainless steel appliances, and central air conditioning and private backyard. Located minutes from beaches, shopping, schools, major highways and walking distance to historic downtown Hollywood. Don't miss this opportunity to own a multi-family property in a high-demand area! Perfect for investors or owner-occupants. Unit A

Key facts

  • Separate entrance
  • Private patio
  • Open kitchen

Tags

SEPARATE ENTRANCEPRIVATE PATIOOPEN KITCHENCERAMIC LAMINATE WOOD FLOORSSTAINLESS STEEL APPLIANCESCENTRAL AIR CONDITIONING

Property features AI

Finance

  • Other: Property listed as resale
  • Financial info: Rent includes gardener and trash collection; One unit listed as month-to-month; One unit currently shows $2,000 actual rent

Exterior

  • Parking: 4 parking spaces; Parking spaces for units
  • Security: Storm/security shutters
  • Utilities: Cable available; Public sewer
  • Home design: Single-story building; DH-3 zoning
  • Construction: Block construction; Shingle and wood roof
  • Exterior features: Less than quarter acre lot; Storm/security shutters

Interior

  • Bedrooms: Two 2-bedroom units
  • Flooring: Ceramic tile
  • Bathrooms: Each unit has 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceramic tile flooring; Storm/security shutters

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 × 2-bed/1.0-bath units multifamily listed at $759k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative. Per door: $-77/mo.
  • To cash-flow at today's rent, offer at most $737k (2.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $644k (15.1% below list).
  • Recommended offer: $644k (15.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.2% in Hollywood — 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 76/100 on livability (#232 in FL, #3,548 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, crime B+; Watch: amenities 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.
  • Market conditions: Rents flat; 589 active listings in the ZIP; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $6,445/mo this rent would consume 137% of the median local household income ($56k/yr) (locally 3948% 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 $23k 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 285 days — a 12% lower offer ($668k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $644,500 (15.1% 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 285 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.85%
Cap rate
6.05%
Cash-on-cash
-0.87%
DSCR
0.96
GRM
9.8

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
-20.6%
Equity multiple
0.30×
Total profit
$-148,934
Equity at exit
$113,169
10-year hold
IRR
-21.0%
Equity multiple
0.03×
Total profit
$-205,233
Equity at exit
$65,624

Cash invested: $212,520 (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 33020

Rents YoY
0.4%
Active inventory
589
Price-to-rent
19.6×

Monthly cashflow live

Estimated rent
$6,445 high interval (Pro) →
Mortgage (P&I)
$3,980
Tax est. 1.5%
$949 /mo · $11,385/yr
Insurance
$316
HOA
$0
Vacancy / Maint / Mgmt
$1,353
Net cashflow
$-154

Break-even live

Break-even rent $6,640
Max offer price $736,755
Occupancy floor 97%

Sensitivity live

Price -10% $371 -5% $109 +0% $-154 +5% $-416 +10% $-678
Rent -10% $-663 -5% $-408 +0% $-154 +5% $101 +10% $355
Rate -1.0pp $229 -0.5pp $39 base $-154 +0.5pp $-350 +1.0pp $-550

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

UnitsBedsBathsEst. rent
Total (2 units) $6,445

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
$189,750
Closing costs
$22,770
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.

Listing history 14 events

  1. 2026-06-18
    days on market $759,000 Active 285 DOM
  2. 2026-06-17
    days on market $759,000 Active 284 DOM
  3. 2026-06-16
    days on market $759,000 Active 283 DOM
  4. 2026-06-15
    days on market $759,000 Active 282 DOM
  5. 2026-06-13
    days on market $759,000 Active 280 DOM
  6. 2026-06-09
    days on market $759,000 Active 276 DOM
  7. 2026-06-07
    days on market $759,000 Active 274 DOM
  8. 2026-06-04
    days on market $759,000 Active 271 DOM
  9. 2026-06-03
    days on market $759,000 Active 270 DOM
  10. 2026-06-02
    days on market $759,000 Active 269 DOM
  11. 2026-06-01
    days on market $759,000 Active 268 DOM
  12. 2026-05-31
    days on market $759,000 Active 267 DOM
  13. 2025-11-11
    price $759,000
  14. 2025-09-06
    listed $790,000 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 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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
$77,340
− Mortgage interest
−$42,516
− Property taxes
−$11,385
− Insurance
−$3,795
− Repairs & maintenance
−$6,187
− Management
−$6,187
− Depreciation
−$22,080
Taxable loss
−$14,810
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,554
After-tax cash flow
$1,710/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 — Hollywood

Score
76/100
State rank
#232
US rank
#3548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollywood, FL
County
Broward County · 1,963,430 people
City population
109,079
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
46,322
Household income
$56,473
Rent vs Own
63.5% rent · 36.5% own
Severe rent burden
3948.0

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 0.68)
Race & ethnicity
Hispanic / Latino 43% Two or more races 31% White 28% Black 24% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 9% Dominican 3% Salvadoran 3%
Common ancestry
Hispanic 5% Lithuanian 2% Scotch-Irish 1%
Foreign-born
41% · Canada, Jamaica, Dominican Republic
Languages at home
48% English-only · Spanish 38% French/Haitian/Cajun 6% Russian/Polish/Slavic 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
▼ -406.34%
Current HPI
524.7664
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

-3.9% since first listed
2 events — show timeline
  • 2025-11-11 Price Changed $759,000 MARMLS
  • 2025-09-06 Listed $790,000 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…