CashFlowRE
Sign in Sign up
2034 Taylor St Duplex
F Composite 31.78
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).

  • Cash flow +7.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$675,000

2034 Taylor St · Hollywood, FL 33020
4 bd · 2.0 ba · 1,320 sqft · MultiFamily public records · 162 Days on market
Built 1950

🖨 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

INVESTOR'S DREAM FULLY OCCUPIED 2 UNIT ATTACHED DUPLEX WITH STRONG RENTAL HISTORY WELL MAINTEAINED, NO HOA. , REDEVELOPMENT OPPOTRTUNITY. BUILD MORE UNITS!!!PRIME LOCATION NEAR MOTIVATE SELLER GREAT SHOPPING CENTERS & MAJOR HIGHWAYS NEARBY . DO NOT DISTURB TENANTS. SHOWINGS BY APPOINTMENT ONLY

Key facts

  • Well maintained
  • No hoa
  • Prime location

Tags

STRONG RENTAL HISTORYWELL MAINTAINEDNO HOAREDEVELOPMENT OPPORTUNITYPRIME LOCATION

Property features AI

Finance

  • Other: Property marketed as multifamily with multiple efficiency units (units noted as leased and month-to-month)
  • Financial info: Rent includes electricity, gardener, hot water, sewer, trash collection, and water for some units; Some units are month-to-month; Actual rent example: $2,500 for listed unit type
  • HOA & community: No HOA information provided

Exterior

  • Parking: 4 total parking spaces (open parking)
  • Security: No security features specified
  • Utilities: Cable available; Public sewer; Water and electricity service included for some rentals; Trash collection and hot water included for some rentals
  • Home design: Single-story property
  • Construction: Block construction; Shingle roof; Resale property
  • Exterior features: Quarter- to half-acre lot; Zoning: ND-3; Open parking

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Efficiency units with 1 bedroom (units available)
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom in the efficiency units
  • Heating & cooling: Central electric heating; Central electric air conditioning
  • Interior features: Ceramic tile flooring
  • Laundry & utility: On-site laundry room

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 $675k.

Deal economics

  • At list price, monthly cash flow is $-793 ($-10k/yr) — negative. Per door: $-397/mo.
  • To cash-flow at today's rent, offer at most $535k (20.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $464k (31.3% below list).
  • Recommended offer: $464k (31.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% 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.
  • Zoned schools: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); South Broward High School (math 24% / reading 49%, grade F, #351 of 667 statewide, top 54%, 2,397 students, 59% FRL).
  • Market conditions: Rents flat; 591 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $4,640/mo this rent would consume 99% 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 $20k 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 162 days — a 12% lower offer ($594k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 28623% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $252k; list at $675k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $464,000 (31.3% 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 162 days. Have you received any prior offers? Is the seller open to a 31% 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 1950 — 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
0.69%
Cap rate
4.88%
Cash-on-cash
-5.04%
DSCR
0.78
GRM
12.1

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
-27.6%
Equity multiple
0.09×
Total profit
$-171,668
Equity at exit
$100,645
10-year hold
IRR
-38.1%
Equity multiple
-0.38×
Total profit
$-260,381
Equity at exit
$58,362

Cash invested: $189,000 (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
591
Price-to-rent
24.2×

Monthly cashflow live

Estimated rent
$4,640 high interval (Pro) →
Mortgage (P&I)
$3,540
Tax from tax record
$638 /mo · $7,656/yr
Insurance
$281
HOA
$0
Vacancy / Maint / Mgmt
$974
Net cashflow
$-793

Break-even live

Break-even rent $5,644
Max offer price $534,836
Occupancy floor

Sensitivity live

Price -10% $-411 -5% $-602 +0% $-793 +5% $-984 +10% $-1,176
Rent -10% $-1,160 -5% $-977 +0% $-793 +5% $-610 +10% $-427
Rate -1.0pp $-454 -0.5pp $-622 base $-793 +0.5pp $-968 +1.0pp $-1,146

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

UnitsBedsBathsEst. rent
Total (2 units) $4,640

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
$168,750
Closing costs
$20,250
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
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $5,510 $5.06 0d 26 0.28mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $4,420 $4.12 0d 15 0.28mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $3,690 $3.72 4d 35 0.47mi
1635 Hollywood Blvd Hollywood, FL 3.0 2.0 1597 $3,950 $2.47 4d 1 0.51mi
1635 Hollywood Blvd Hollywood, FL 3.0 2.0 1597 $3,950 $2.47 16d 1 0.51mi
1619 Hollywood Blvd Hollywood, FL 3.0 2.0 1827 $4,600 $2.52 26d 1 0.54mi
1619 Hollywood Blvd Unit 1619 Hollywood, FL 3.0 2.0 1827 $4,600 $2.52 9d 1 0.54mi
1639 Van Buren St Hollywood, FL 3.0 3.0 1669 $5,300 $3.18 26d 1 0.56mi
1630 Van Buren St Hollywood, FL 4.0 3.0 1564 $4,000 $2.56 26d 1 0.59mi
706 S 19th Ave Unit 706 Hollywood, FL 3.0 2.0 1727 $4,350 $2.52 19d 1 0.60mi
706 S 19th Ave Hollywood, FL 3.0 2.0 1727 $3,950 $2.29 9d 1 0.60mi
2511 Pierce St #1 Hollywood, FL 3.0 2.5 1500 $3,800 $2.53 26d 1 0.62mi
1715 Jefferson St Hollywood, FL 3.0 2.0 1479 $4,200 $2.84 23d 1 0.67mi
1907 Cleveland St Unit rear Hollywood, FL 3.0 2.0 1300 $2,500 $1.92 26d 1 0.69mi
2127 McKinley St Unit back Hollywood, FL 3.0 2.0 1450 $2,700 $1.86 26d 1 0.74mi
1640 Jefferson St Hollywood, FL 5.0 2.0 1750 $8,995 $5.14 26d 1 0.75mi
2620 Pierce St Unit A3 Hollywood, FL 3.0 2.5 1556 $3,750 $2.41 20d 1 0.77mi
1201 N 16th Ave Hollywood, FL 3.0 2.0 1250 $3,500 $2.80 26d 1 0.78mi
1435 Grant St Unit N/A Hollywood, FL 4.0 2.0 1685 $12,000 $7.12 26d 1 0.82mi
1521 Arthur St Hollywood, FL 3.0 2.0 1140 $4,450 $3.90 21d 1 0.86mi
2434 McKinley St Hollywood, FL 3.0 2.0 1215 $3,700 $3.05 6d 1 0.87mi
1423 Garfield St Hollywood, FL 4.0 2.0 1328 $3,950 $2.97 4d 1 0.92mi
915 N 14th Way Hollywood, FL 3.0 2.0 1554 $4,400 $2.83 26d 1 0.93mi
2246 Wilson St Hollywood, FL 3.0 2.0 1615 $2,800 $1.73 26d 1 0.94mi
1012 N 13th Ter Hollywood, FL 3.0 2.0 1003 $6,500 $6.48 26d 1 0.95mi
1520 N 25th Ave Hollywood, FL 3.0 2.0 1755 $4,300 $2.45 26d 1 0.95mi
1520 N 25th Ave Hollywood, FL 3.0 2.0 1755 $4,300 $2.45 23d 1 0.95mi
1427 N 26th Ave Hollywood, FL 3.0 1.0 1297 $2,500 $1.93 26d 1 0.97mi
1240 Pierce St Unit 1240 Hollywood, FL 3.0 2.0 1673 $5,500 $3.29 7d 1 0.98mi
1240 Pierce St Unit 1240 Hollywood, FL 3.0 2.0 1673 $6,500 $3.89 26d 1 0.98mi
1120 N 13th Ter Hollywood, FL 4.0 2.0 1600 $5,999 $3.75 26d 1 0.99mi
2746 Johnson St Unit W Hollywood, FL 3.0 2.0 1200 $2,600 $2.17 26d 1 0.99mi
2746 Johnson St Unit W Hollywood, FL 3.0 2.0 1200 $2,600 $2.17 3d 1 0.99mi
1403 Adams St Hollywood, FL 3.0 2.0 1459 $4,500 $3.08 26d 1 1.00mi
1403 Adams St Unit 1403 Hollywood, FL 3.0 2.0 1459 $4,200 $2.88 26d 1 1.00mi
1533 Gabriel St Hollywood, FL 3.0 2.0 1282 $3,100 $2.42 26d 1 1.00mi
1533 Gabriel St Hollywood, FL 3.0 2.0 1282 $3,100 $2.42 9d 1 1.00mi
1251 Lincoln St Hollywood, FL 3.0 2.0 1590 $3,700 $2.33 26d 1 1.01mi
2823 Polk St Hollywood, FL 3.0 2.0 1480 $3,495 $2.36 26d 1 1.02mi
1448 Dewey St Unit 1448 Hollywood, FL 4.0 2.0 1459 $4,999 $3.43 26d 1 1.03mi

Listing history 17 events

  1. 2026-05-06
    status Pending
  2. 2026-03-25
    listed $2,350
  3. 2026-03-24
    historical $2,350
  4. 2026-03-19
    listed $2,350
  5. 2026-02-13
    price $675,000
  6. 2026-01-22
    price $699,999
  7. 2025-12-03
    price $725,000
  8. 2025-11-25
    listed $1,150,000 Active
  9. 2020-03-23
    soldstatus $252,350
  10. 2013-06-11
    soldstatus $300,000
  11. 2011-12-02
    soldstatus $210,000
  12. 2002-03-28
    soldstatus $115,000
  13. 1999-07-09
    soldstatus $85,500
  14. 1990-06-04
    soldstatus $70,300
  15. 1989-11-16
    soldstatus $72,000
  16. 1987-08-15
    soldstatus $60,000
  17. 1981-07-01
    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
$7,656 · $638/mo
Projected year-2 tax
$7,656 · $638/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 4/10 Moderate FEMA zone X (shaded) · 23% 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
$55,680
− Mortgage interest
−$37,810
− Property taxes
−$7,656
− Insurance
−$3,375
− Repairs & maintenance
−$4,454
− Management
−$4,454
− Depreciation
−$19,636
Taxable loss
−$21,707
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,210
After-tax cash flow
$-4,312/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

-96.5% since first listed
17 events — show timeline
  • 2026-05-06 Pending MARMLS
  • 2026-03-25 Listed for Rent $2,350 RMLSFL
  • 2026-03-24 Rental Removed $2,350 GFLMLS
  • 2026-03-19 Listed for Rent $2,350 GFLMLS
  • 2026-02-13 Price Changed $675,000 MARMLS
  • 2026-01-22 Price Changed $699,999 MARMLS
  • 2025-12-03 Price Changed $725,000 MARMLS
  • 2025-11-25 Listed $1,150,000 MARMLS
  • 2020-03-23 Sold (Public Records) $252,350 Public Records
  • 2013-06-11 Sold (Public Records) $300,000 Public Records
  • 2011-12-02 Sold (Public Records) $210,000 Public Records
  • 2002-03-28 Sold (Public Records) $115,000 Public Records
  • 1999-07-09 Sold (Public Records) $85,500 Public Records
  • 1990-06-04 Sold (Public Records) $70,300 Public Records
  • 1989-11-16 Sold (Public Records) $72,000 Public Records
  • 1987-08-15 Sold (Public Records) $60,000 Public Records
  • 1981-07-01 Sold (Public Records) $67,000 Public Records

Property tax history

+9.1%/yr

Latest (2025): $7,656 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…