1817 S Ocean Dr #918 · Hallandale Beach, FL 33009

$229,900

1 bd · 2.0 ba · 719 sqft · Condo public records · 25 Days on market

Built 1969 $722/mo HOA · 26% of rent

---

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 +8.2/30.0
• ARV discount +7.5/15.0
• 1% rule +7.0/10.0
• Schools +4.1/10.0
• Livability +4.0/5.0
• Rent growth +2.6/5.0
• Condition / age +2.5/5.0
• DSCR +2.2/10.0
• Appreciation +0.0/10.0

Listing remarks

HIGHEST-FLOOR AND LARGEST 1/1.5 BEDROOM MODEL CURRENTLY AVAILABLE IN 1817 IMPERIAL TOWERS! LOCATED ACROSS THE STREET FROM THE WHITE SAND BEACH * BEAUTIFULLY RENOVATED RESIDENCE WITH EXPANSIVE 780 SQ. FT. OF LIVING SPACE * BRAND NEW A/C * IMPACT WINDOWS AND IMPACT GLASS BALCONY DOORS * OPEN-CONCEPT KITCHEN WITH ALL WORK COMPLETED WITH PERMITS * SPACIOUS LIVING AND DINING AREA FILLED WITH NATURAL LIGHT * OVERSIZED PRIMARY SUITE WITH WALK-IN CLOSET * UPDATED KITCHEN AND BOTH BATHROOMS * SEPARATE PRIVATE STORAGE ROOM ON THE SAME FLOOR * 1 ASSIGNED PARKING SPACE * AMAZING COASTAL LIVING WITH SPECTACULAR SUNSET, INTRACOASTAL, AND CITY VIEWS IN THE HEART OF Hallandale Beach *

Key facts

• Private storage room
• Open-concept kitchen
• Impact windows

Tags

• LARGEST BEDROOM MODEL
• IMPACT WINDOWS
• IMPACT GLASS BALCONY DOORS
• OPEN-CONCEPT KITCHEN
• PRIVATE STORAGE ROOM
• ASSIGNED PARKING SPACE

Property features AI

Finance

• Financial info: Pets not allowed / pet restrictions
• HOA & community: Monthly association fee; Association fee includes amenities; Community amenities: clubhouse, fitness center, laundry, pool, sauna, elevator(s); Heated association pool

Exterior

• Parking: 1 covered garage space; One parking space
• Security: Key card entry; Lobby secured; Phone entry
• Utilities: Cable available; Waterfront: canal front; Has view
• Home design: Condominium/attached property; 11 total stories; Faces north; Entry at level 9
• Construction: Block construction; Effective year built
• Exterior features: Balcony (open)

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
• Bedrooms: Bedroom located on main level
• Flooring: Laminate flooring; Tile flooring
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating (electric); Central air (electric)
• Interior features: Impact glass windows; Walk-in closet(s); Bedroom on main level
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 1-bed/2.0-bath condo listed at $230k.

Deal economics

• At list price, monthly cash flow is $-640 ($-8k/yr) — negative.
• To cash-flow at today's rent, offer at most $117k (49.2% below list).
• Meets the 1% rule at list price ($3k rent vs $230k).
• Recommended offer: $117k (49.2% below list) — sets the bar for cash-flow.

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: schools C-, 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.
• Market conditions: Rents flat; 1380 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
• At $2,762/mo this rent would consume 64% 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 $7k 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 25 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $148k; list at $230k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 26% of rent.
• 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $116,810 (49.2% 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. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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.
9. 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.
10. 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: 1.20% ✓
• Cap rate: 5.18%
• Cash-on-cash: -3.98%
• DSCR: 0.82
• GRM: 6.9

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: -44.2%
• Equity multiple: -0.31×
• Total profit: $-84,191
• Equity at exit: $34,279

10-year hold

• IRR: —
• Equity multiple: -1.33×
• Total profit: $-149,708
• Equity at exit: $19,878

Cash invested: $64,372 (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.

Methodology + full state rankings →

ZIP-level market 33009

• Rents YoY: 0.4%
• Active inventory: 1380
• Price-to-rent: 6.9×

Monthly cashflow live

• Estimated rent: $2,762 high
• Mortgage (P&I): −$1,206
• Tax from tax record: −$372 /mo · $4,468/yr
• Insurance: −$96
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$722
• Vacancy / Maint / Mgmt: −$580
• Net cashflow: $-640

Break-even live

Break-even rent $3,572

Max offer price $116,810

Occupancy floor —

Sensitivity live

Price	-10% $-510	-5% $-575	+0% $-640	+5% $-705	+10% $-770
Rent	-10% $-858	-5% $-749	+0% $-640	+5% $-531	+10% $-422
Rate	-1.0pp $-524	-0.5pp $-582	base $-640	+0.5pp $-700	+1.0pp $-760

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: $57,475
• Closing costs: $6,897
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL	1.0–2.0	1.0–2.0	844	$2,465	$2.92	3d	2	0.14mi
2602 E Hallandale Beach Blvd Unit 1227270P Hallandale Beach, FL	2.0	1.0–2.0	640	$3,224	$5.04	0d	3	0.14mi
2501 S Ocean Dr Hollywood, FL	1.0–2.0	1.0–2.0	971	$4,200	$4.32	15d	7	0.87mi
2501 S Ocean Dr Hollywood, FL	1.0–2.0	1.0–2.0	971	$3,800	$3.91	20d	8	0.87mi
2501 S Ocean Dr Hollywood, FL	1.0–2.0	1.0–2.0	971	$4,400	$4.53	11d	6	0.87mi
2501 S Ocean Dr Hollywood, FL	1.0–2.0	1.0–2.0	971	$4,000	$4.12	9d	7	0.87mi
1180 E Hallandale Beach Blvd Unit 1241877P Hallandale Beach, FL	1.0–2.0	1.0–2.0	844	$2,465	$2.92	4d	2	0.96mi
401 N Federal Hwy Hallandale Beach, FL	1.0–3.0	1.0–2.0	973	$1,892	$1.94	16d	48	1.43mi

HOA detail condo

• Monthly dues: $722 · $8,664/yr
• Likely covers: parking
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 40 events

1. 2026-06-21
   days on market $229,900 Active 25 DOM
2. 2026-06-18
   days on market $229,900 Active 22 DOM
3. 2026-06-17
   days on market $229,900 Active 21 DOM
4. 2026-06-16
   days on market $229,900 Active 20 DOM
5. 2026-06-15
   days on market $229,900 Active 19 DOM
6. 2026-06-13
   days on market $229,900 Active 17 DOM
7. 2026-06-09
   days on market $229,900 Active 13 DOM
8. 2026-06-08
   days on market $229,900 Active 12 DOM
9. 2026-06-07
   days on market $229,900 Active 11 DOM
10. 2026-06-04
    days on market $229,900 Active 8 DOM
11. 2026-06-03
    days on market $229,900 Active 7 DOM
12. 2026-06-02
    days on market $229,900 Active 6 DOM
13. 2026-06-01
    days on market $229,900 Active 5 DOM
14. 2026-05-31
    days on market $229,900 Active 4 DOM
15. 2026-05-25
    listed $229,900 Active
16. 2026-02-11
    historical
17. 2025-11-13
    listed $250,000 Active
18. 2025-11-13
    historical
19. 2025-06-17
    price $261,999
20. 2025-05-17
    listed $265,000 Active
21. 2025-04-25
    historical
22. 2025-03-11
    price $279,000
23. 2025-02-23
    listed $284,000 Active
24. 2018-10-26
    soldstatus $148,500
25. 2018-10-19
    soldstatus $148,500 Sold
26. 2018-09-08
    status Pending
27. 2018-08-04
    price $159,900
28. 2018-06-22
    price $165,000
29. 2018-03-11
    price $168,500
30. 2018-01-01
    listed $169,999 Active
31. 2017-12-31
    historical
32. 2017-11-30
    price $169,500
33. 2017-06-14
    listed $174,000 Active
34. 2017-06-06
    historical
35. 2017-04-22
    price $174,500
36. 2017-02-20
    price $179,900
37. 2017-01-11
    listed $185,000 Active
38. 2013-10-29
    soldstatus $135,000
39. 1997-03-20
    soldstatus $47,500
40. 1978-03-01
    soldstatus $36,000

ⓘ 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: $4,468 · $372/mo
• Projected year-2 tax: $4,468 · $372/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 8/10 Severe FEMA zone AE · 98% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 23 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

Taxation est. · year 1

• Rental income: $33,145
• − Mortgage interest: −$12,878
• − Property taxes: −$4,468
• − Insurance: −$6,268
• − Repairs & maintenance: −$2,652
• − Management: −$2,652
• − HOA: −$8,664
• − Depreciation: −$6,688
• Taxable loss: −$11,123
• Est. tax savings @ 24.0%: +$2,670
• After-tax cash flow: $-5,013/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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+538.6% since first listed

26 events — show timeline

• 2026-05-25 Listed $229,900 MARMLS
• 2026-02-11 Listing Removed — MARMLS
• 2025-11-13 Listing Removed — MARMLS
• 2025-11-13 Listed $250,000 MARMLS
• 2025-06-17 Price Changed $261,999 MARMLS
• 2025-05-17 Listed $265,000 MARMLS
• 2025-04-25 Listing Removed — MARMLS
• 2025-03-11 Price Changed $279,000 MARMLS
• 2025-02-23 Listed $284,000 MARMLS
• 2018-10-26 Sold (Public Records) $148,500 Public Records
• 2018-10-19 Sold (MLS) $148,500 MARMLS
• 2018-09-08 Pending — MARMLS
• 2018-08-04 Price Changed $159,900 MARMLS
• 2018-06-22 Price Changed $165,000 MARMLS
• 2018-03-11 Price Changed $168,500 MARMLS
• 2018-01-01 Listed $169,999 MARMLS
• 2017-12-31 Listing Removed — MARMLS
• 2017-11-30 Price Changed $169,500 MARMLS
• 2017-06-14 Listed $174,000 MARMLS
• 2017-06-06 Listing Removed — MARMLS
• 2017-04-22 Price Changed $174,500 MARMLS
• 2017-02-20 Price Changed $179,900 MARMLS
• 2017-01-11 Listed $185,000 MARMLS
• 2013-10-29 Sold (Public Records) $135,000 Public Records
• 1997-03-20 Sold (Public Records) $47,500 Public Records
• 1978-03-01 Sold (Public Records) $36,000 Public Records

Property tax history

+11.9%/yr

Latest (2025): $4,468 · +4.6% YoY. Source: county tax records.