CashFlowRE
Sign in Sign up
330 SE 2nd St Unit 405F
C Composite 59.74
Why this score? — see what drove the C 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 +22.0/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +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
  • Appreciation +0.0/10.0

$219,000

330 SE 2nd St Unit 405F · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,028 sqft · Condo public records · 68 Days on market
Built 1969 $949/mo HOA · 28% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful and spacious apartment for sale in Hallandale Beach. Prime location in the area. This bright corner unit features 2 bedrooms and 2 bathrooms with a very spacious layout. Quiet unit with no direct neighboring noise due to its desirable location. Impact windows. Tile flooring throughout. Building amenities include a laundry room on each floor, extra storage space, swimming pool, clubhouse, and more. Cable and water are included in the maintenance fee. The building is financially solid and maintains reserves, providing added peace of mind. Situated in an active and well-kept 55+ community. Conveniently located just minutes from Gulfstream Park casino and racetrack, the beach, Aventur

Key facts

  • Extra storage space
  • Laundry room
  • Swimming pool

Tags

CORNER UNITIMPACT WINDOWSTILE FLOORINGLAUNDRY ROOMEXTRA STORAGE SPACESWIMMING POOL

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association fee includes common areas, insurance, laundry, grounds maintenance, structure maintenance, parking, pool(s), reserve fund, roof, sewer, trash, and water; Association amenities: clubhouse, pool, storage, elevator(s); Senior community

Exterior

  • Parking: One parking space; Parking included in association
  • Security: Security/high impact doors; Secured lobby
  • Utilities: Water included in association; Sewer included in association
  • Home design: Attached property; 4 total stories; Entry on level 4
  • Construction: Block construction; Resale property
  • Exterior features: Enclosed porch; Porch with screened area; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Tile flooring; Other interior features
  • Laundry & utility: Laundry included in association

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 condo listed at $219k.

Deal economics

  • At list price, monthly cash flow is $348 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $219k).
  • Recommended offer: $206k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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: 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; 1373 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $3,422/mo this rent would consume 79% 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 68 days — a 6% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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 $99k; list at $219k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 28% of rent.
Recommended offer $205,860 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.56%
Cap rate
8.20%
Cash-on-cash
6.80%
DSCR
1.30
GRM
5.3

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
-9.9%
Equity multiple
0.65×
Total profit
$-21,406
Equity at exit
$32,654
10-year hold
IRR
-6.5%
Equity multiple
0.65×
Total profit
$-21,444
Equity at exit
$18,935

Cash invested: $61,320 (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
1373
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$3,422 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$167 /mo · $2,001/yr
Insurance
$91
HOA
$949
Vacancy / Maint / Mgmt
$719
Net cashflow
$348

Break-even live

Break-even rent $2,982
Max offer price $219,000
Occupancy floor 85%

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
$54,750
Closing costs
$6,570
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
211 SE 4th St #3 Hallandale Beach, FL 3.0 2.5 1290 $3,950 $3.06 24d 1 0.17mi
215 SE 5th St Hallandale Beach, FL 2.0–3.0 2.0 1133 $2,700 $2.38 24d 5 0.21mi
110 N Federal Hwy #1401 Hallandale Beach, FL 2.0 2.0 1220 $3,999 $3.28 8d 1 0.30mi
90 SW 3rd St Unit 2400 Hallandale Beach, FL 2.0 2.0 1079 $3,700 $3.43 24d 1 0.33mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $2,765 $2.84 15d 48 0.47mi
1180 E Hallandale Beach Blvd Unit 1241877P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $5,453 $6.46 3d 2 0.48mi
707 SW 3rd Ave Hallandale Beach, FL 3.0 2.0 1369 $5,500 $4.02 5d 1 0.56mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 12d 1 0.70mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 24d 1 0.70mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 5d 1 0.70mi
223 SW 10th St Hallandale Beach, FL 3.0 3.0 1289 $3,900 $3.03 24d 1 0.72mi
1124 NE 7th St Hallandale Beach, FL 3.0 2.0 1320 $3,900 $2.95 22d 1 0.83mi
644 SW 7th Ct Hallandale Beach, FL 3.0 2.0 1492 $3,800 $2.55 3d 1 0.83mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 15d 1 0.91mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 24d 1 0.91mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 24d 1 0.91mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 24d 1 0.91mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 24d 1 0.91mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $3,480 $3.46 2d 62 0.93mi
829 SW 1st St Hallandale Beach, FL 2.0 2.0 850 $1,985 $2.34 24d 1 0.97mi
1001 NE 10th St Unit 2 Hallandale Beach, FL 3.0 2.0 1270 $3,600 $2.83 24d 1 0.97mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 24d 1 1.03mi
220 SW 9th Ave #516 Hallandale Beach, FL 2.0 2.0 918 $2,200 $2.40 24d 1 1.05mi
220 SW 9th Ave Hallandale Beach, FL 1.0–2.0 1.0–2.0 771 $2,200 $2.85 21d 2 1.07mi
839 SW 8th St #1 Hallandale Beach, FL 2.0 1.5 1300 $1,500 $1.15 22d 1 1.07mi
1033 SW 3rd St Hallandale Beach, FL 2.0 1.0 875 $2,800 $3.20 24d 1 1.17mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 24d 1 1.20mi
201 Golden Isles Dr #302 Hallandale Beach, FL 2.0 2.0 1150 $3,975 $3.46 24d 1 1.20mi
1056 SW 2nd St Unit 1056 Hallandale Beach, FL 3.0 2.0 1000 $3,300 $3.30 24d 1 1.22mi
401 SW 10th Ter Unit A Hallandale Beach, FL 2.0 1.0 1200 $2,400 $2.00 21d 1 1.24mi
852 NW 8th St #852 Hallandale Beach, FL 3.0 2.0 1170 $2,800 $2.39 22d 1 1.28mi
121 Golden Isles Dr #1 Hallandale Beach, FL 2.0 2.0 1379 $4,000 $2.90 24d 1 1.29mi
832 NW 10th St Unit 1 Hallandale Beach, FL 2.0 1.0 800 $1,800 $2.25 24d 1 1.31mi
322 SW 11th Ave Hallandale Beach, FL 3.0 1.0 1200 $2,699 $2.25 24d 1 1.31mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $4,219 $5.00 2d 2 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $5,950 $5.45 24d 3 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $5,495 $5.44 2d 5 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 21d 4 1.33mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 24d 1 1.34mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 24d 1 1.34mi

HOA detail condo

Monthly dues
$949 · $11,388/yr
Likely covers
watercablepool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-18
    days on market $219,000 Active 68 DOM
  2. 2026-06-17
    days on market $219,000 Active 67 DOM
  3. 2026-06-16
    days on market $219,000 Active 66 DOM
  4. 2026-06-15
    days on market $219,000 Active 65 DOM
  5. 2026-06-13
    days on market $219,000 Active 63 DOM
  6. 2026-06-09
    days on market $219,000 Active 59 DOM
  7. 2026-06-08
    days on market $219,000 Active 58 DOM
  8. 2026-06-07
    days on market $219,000 Active 57 DOM
  9. 2026-06-04
    days on market $219,000 Active 54 DOM
  10. 2026-06-03
    days on market $219,000 Active 53 DOM
  11. 2026-06-02
    days on market $219,000 Active 52 DOM
  12. 2026-06-01
    days on market $219,000 Active 51 DOM
  13. 2026-05-31
    days on market $219,000 Active 50 DOM
  14. 2026-04-08
    listed $219,000 Active
  15. 2014-04-30
    soldstatus $99,000
  16. 2014-01-27
    historical
  17. 2014-01-23
    listed $119,900 Active
  18. 2003-11-03
    soldstatus $97,000

ⓘ 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
$2,001 · $167/mo
Projected year-2 tax
$2,001 · $167/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$41,060
− Mortgage interest
−$12,267
− Property taxes
−$2,001
− Insurance
−$1,095
− Repairs & maintenance
−$3,285
− Management
−$3,285
− HOA
−$11,388
− Depreciation
−$6,371
Taxable income
$1,367
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$328
After-tax cash flow
$3,843/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

+125.8% since first listed
5 events — show timeline
  • 2026-04-08 Listed $219,000 MARMLS
  • 2014-04-30 Sold (Public Records) $99,000 Public Records
  • 2014-01-27 Listing Removed MARMLS
  • 2014-01-23 Listed $119,900 MARMLS
  • 2003-11-03 Sold (Public Records) $97,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $2,001 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…