CashFlowRE
Sign in Sign up
224 SE 9th Ct Unit 1-4 Fourplex
D Composite 42.51
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 +18.5/30.0
  • DSCR +5.8/10.0
  • 1% rule +4.9/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$879,000

224 SE 9th Ct Unit 1-4 · Hallandale Beach, FL 33009
None bd · None ba · 1,575 sqft · MultiFamily public records · 33 Days on market
Built 1953 9,903 sqft lot Est $597k · 47% over

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

Multi-family units

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

Listing remarks

The property at 224 SE 9th Ct. , Hallandale Beach, FL 33009 is a multifamily 4-plex located on a 9,903 SF lot within the Central RAC zoning district. This zoning designation allows redevelopment potential of up to 12 residential units. Neighborhood & Development Trends: The Southeastern Core Corridor of Hallandale Beach is experiencing significant new development, with upscale office, retail, and residential projects transforming the area into a high-end mixed-use hub. Major Redevelopment Potential: Given its Central RAC zoning, the property has the flexibility to be expanded into a higher-density residential development, which is attractive for investors looking to capitalize on the

Key facts

  • Multifamily 4-plex
  • Central rac zoning
  • 9,903 sq ft lot

Tags

MULTIFAMILY 4-PLEXREDEVELOPMENT POTENTIALCENTRAL RAC ZONINGSOUTHEASTERN CORE CORRIDORHIGH-END MIXED-USE HUB

Property features AI

Finance

  • Financial info: Two total units on the parcel, four units in the community; Gross income: $50,400; Net operating income: $32,256; Tenants pay electricity; Pets allowed with no restrictions

Exterior

  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Sewer connected; Water available; Four separate electric meters
  • Home design: Quadruplex; One story; City street frontage
  • Construction: Stucco and CBS construction; Composition roof; Slab foundation; Built as a single-story building
  • Exterior features: Chain link front-yard fencing with gate; Fenced yard; Room for a pool; Asphalt city street frontage; Not waterfront

Interior

  • Flooring: Ceramic tile
  • Heating & cooling: Window/wall heating; Ceiling fans; Wall/window cooling units
  • Interior features: Ceramic tile floors

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 4 × 2-bed/1-bath units multifamily listed at $879k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive. Per door: $103/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $872k (0.7% below list).
  • Recommended offer: $853k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 70% FRL vs 51% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 48% district-wide (-14 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 1384 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $8,725/mo this rent would consume 201% 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 $6k of loan paydown is wiped out by about $26k 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 33 days — a 3% lower offer ($853k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; list at $879k implies a 1498% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $852,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.99%
Cap rate
7.44%
Cash-on-cash
4.09%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$596,925
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
508 SW 10th St 0.54mi 6/3.0 1,611 (+2%) 23mo $610,000 $379 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-16.2%
Equity multiple
0.44×
Total profit
$-137,773
Equity at exit
$131,062
10-year hold
IRR
-13.6%
Equity multiple
0.31×
Total profit
$-170,321
Equity at exit
$76,000

Cash invested: $246,120 (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
1384
Price-to-rent
33.6×

Monthly cashflow live

Estimated rent
$8,725 medium interval (Pro) →
Mortgage (P&I)
$4,610
Tax from tax record
$1,078 /mo · $12,933/yr
Insurance
$366
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,832
Net cashflow
$413

Break-even live

Break-even rent $8,203
Max offer price $879,000
Occupancy floor 90%

Sensitivity live

Price -10% $910 -5% $661 +0% $413 +5% $164 +10% $-85
Rent -10% $-277 -5% $68 +0% $413 +5% $757 +10% $1,102
Rate -1.0pp $855 -0.5pp $636 base $413 +0.5pp $185 +1.0pp $-47

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

UnitsBedsBathsEst. rent
Total (4 units) $8,725

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
$219,750
Closing costs
$26,370
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
215 SE 5th St Hallandale Beach, FL 2.0–3.0 2.0 1133 $2,700 $2.38 26d 5 0.37mi
223 SW 10th St Hallandale Beach, FL 3.0 3.0 1289 $3,900 $3.03 26d 1 0.39mi
707 SW 3rd Ave Hallandale Beach, FL 3.0 2.0 1369 $5,500 $4.02 7d 1 0.42mi
211 SE 4th St #3 Hallandale Beach, FL 3.0 2.5 1290 $3,950 $3.06 26d 1 0.43mi
301 SW 5th St Hallandale Beach, FL 2.0 2.0 1792 $4,000 $2.23 23d 1 0.52mi
90 SW 3rd St Unit 2400 Hallandale Beach, FL 2.0 2.0 1079 $3,700 $3.43 26d 1 0.54mi
644 SW 7th Ct Hallandale Beach, FL 3.0 2.0 1492 $3,800 $2.55 5d 1 0.70mi
110 N Federal Hwy #1401 Hallandale Beach, FL 2.0 2.0 1220 $3,999 $3.28 10d 1 0.84mi
232 SW 7th Ave Hallandale Beach, FL 3.0 2.5 1941 $3,900 $2.01 17d 1 0.84mi
232 SW 7th Ave Hallandale Beach, FL 3.0 2.5 1941 $3,700 $1.91 26d 1 0.84mi
839 SW 8th St #1 Hallandale Beach, FL 2.0 1.5 1300 $1,500 $1.15 24d 1 0.92mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $2,765 $2.84 17d 48 1.03mi
401 SW 10th Ter Unit A Hallandale Beach, FL 2.0 1.0 1200 $2,400 $2.00 23d 1 1.22mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 7d 1 1.24mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 26d 1 1.24mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 14d 1 1.24mi
1745 E Hallandale Beach Blvd Ph 05W Hallandale Beach, FL 3.0 3.0 1715 $5,000 $2.92 5d 1 1.24mi
1101 NE 5th St Hallandale Beach, FL 2.0 2.0 2200 $6,200 $2.82 19d 1 1.25mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 26d 1 1.26mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 26d 1 1.26mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 17d 1 1.26mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 26d 1 1.27mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 26d 1 1.27mi
1124 NE 6th St Hallandale Beach, FL 3.0 2.0 1892 $5,495 $2.90 26d 1 1.30mi
322 SW 11th Ave Hallandale Beach, FL 3.0 1.0 1200 $2,699 $2.25 26d 1 1.30mi
1077 SW 2nd St Unit 2 Hallandale Beach, FL 2.0 1.0 1829 $2,500 $1.37 10d 1 1.32mi
201 Golden Isles Dr #302 Hallandale Beach, FL 2.0 2.0 1150 $3,975 $3.46 26d 1 1.33mi
1124 NE 7th St Hallandale Beach, FL 3.0 2.0 1320 $3,900 $2.95 24d 1 1.34mi
121 Golden Isles Dr #1 Hallandale Beach, FL 2.0 2.0 1379 $4,000 $2.90 26d 1 1.44mi
2017 S Ocean Dr #1107 Hallandale Beach, FL 2.0 2.0 1270 $3,900 $3.07 16d 1 1.46mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $3,472 $3.45 1d 63 1.47mi
2069 S Ocean Dr Unit TH16 Hallandale Beach, FL 3.0 3.0 1614 $4,500 $2.79 5d 1 1.49mi
2069 S Ocean Dr Unit TH16 Hallandale Beach, FL 3.0 3.0 1614 $4,500 $2.79 26d 1 1.49mi
2069 S Ocean Dr Unit TH12 Hallandale Beach, FL 3.0 3.0 1500 $4,800 $3.20 26d 1 1.49mi
2069 S Ocean Dr Unit TH12 Hallandale Beach, FL 3.0 3.0 1500 $4,800 $3.20 13d 1 1.49mi

Listing history 17 events

  1. 2026-06-22
    days on market $879,000 Active 33 DOM
  2. 2026-06-21
    days on market $879,000 Active 32 DOM
  3. 2026-06-18
    days on market $879,000 Active 29 DOM
  4. 2026-06-17
    days on market $879,000 Active 28 DOM
  5. 2026-06-16
    days on market $879,000 Active 27 DOM
  6. 2026-06-15
    days on market $879,000 Active 26 DOM
  7. 2026-06-13
    days on market $879,000 Active 24 DOM
  8. 2026-06-09
    days on market $879,000 Active 20 DOM
  9. 2026-06-08
    days on market $879,000 Active 19 DOM
  10. 2026-06-07
    days on market $879,000 Active 18 DOM
  11. 2026-06-04
    days on market $879,000 Active 15 DOM
  12. 2026-06-03
    days on market $879,000 Active 14 DOM
  13. 2026-06-02
    days on market $879,000 Active 13 DOM
  14. 2026-06-01
    days on market $879,000 Active 12 DOM
  15. 2026-05-31
    days on market $879,000 Active 11 DOM
  16. 2026-05-20
    listed $879,000 Active
  17. 1977-12-01
    soldstatus $55,000

ⓘ 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
$12,933 · $1,078/mo
Projected year-2 tax
$12,933 · $1,078/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 7/10 Severe FEMA zone AE · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°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
$104,700
− Mortgage interest
−$49,238
− Property taxes
−$12,933
− Insurance
−$9,514
− Repairs & maintenance
−$8,376
− Management
−$8,376
− Depreciation
−$25,571
Taxable loss
−$9,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,234
After-tax cash flow
$7,185/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

+1498.2% since first listed
2 events — show timeline
  • 2026-05-20 Listed $879,000 Beaches MLS
  • 1977-12-01 Sold (Public Records) $55,000 Public Records

Property tax history

+12.1%/yr

Latest (2025): $12,933 · +14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…