CashFlowRE
Sign in Sign up
215 SE 3rd Ave Unit 307C
B Composite 70.75
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$155,000

215 SE 3rd Ave Unit 307C · Hallandale Beach, FL 33009
2 bd · 1.0 ba · 755 sqft · Condo public records · 128 Days on market
Built 1968 $682/mo HOA · 22% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

SPECTACULAR, DESIGNED, COMPLETELY REMODELED 2BR, 1BATH CONDO WITH NEW WOODEN PORCELAIN FLOOR THROUGHOUT, MODERN KITCHEN AND CARRARA MARBLE BATHROOM RENOVATED / CEILING ELEVATED. NEW DIMMABLE RECESSED LED LIGHTING/GFI AND FRESHLY PAINTED. SPACIOUS LIVING ROOM WITH SLIDING DOOR TO BALCONY FACING WEST FOR BEAUTIFUL SUNSETS. MASTER BEDROOM WITH WALK-IN CLOSET. HURRICANE SHUTTERS. 1 NUMBERED PARKING SPOT. LOCATED IN GREAT 55+ COMMUNITY WHERE YOU WILL FIND A BEAUTIFUL POOL, CLUBHOUSE, SUNDECK, BBQ AND FRIENDS. DIRECTLY ACROSS FROM POLICE STATION, NEAR AVENTURA HOSPITAL, AVENTURA MALL, WALKING DISTANCE TO WORLD FAMOUS GULFSTREAM RACETRACK AND CASINO, DINING, SHOPPING AND NIGHTLIFE. 5 MINUTES TO MA

Key facts

  • Hurricane shutters
  • Modern kitchen
  • $682 HOA

Tags

NEW WOODEN PORCELAIN FLOORMODERN KITCHENCARRARA MARBLE BATHROOMDIMMABLE RECESSED LED LIGHTINGSLIDING DOOR TO BALCONYHURRICANE SHUTTERS

Property features AI

Finance

  • Other: Association pool
  • Financial info: Lease considered; Pets not allowed
  • HOA & community: Monthly association fee; Association fee covers management, internet, laundry, structure maintenance, parking, pest control, reserve fund, and water; Association amenities: clubhouse, barbecue, picnic area, pool, elevators; Senior community

Exterior

  • Parking: One parking space; Parking included in association
  • Security: Smoke detectors
  • Utilities: Water included in association; Has electricity and standard utilities
  • Home design: Condominium with attached property; Five-story building; Third-floor unit (entry on level 3)
  • Construction: Block construction; Resale property
  • Exterior features: Balcony; Barbecue; Deck; Storm/security shutters; Screened balcony/deck

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: Bedroom located on main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Unfurnished; Bedroom on main level; Third-floor entry; Updated/remodeled condition
  • Laundry & utility: Laundry included in association amenities

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/1.0-bath condo listed at $155k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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; 29 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 $3,053/mo this rent would consume 70% 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 $1k of loan paydown is wiped out by about $5k 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 128 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 7y ago; this cycle's ask is 8757% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $100k; list at $155k 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 22% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — 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. 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. 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
1.97%
Cap rate
11.22%
Cash-on-cash
17.60%
DSCR
1.78
GRM
4.2

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
-12.5%
Equity multiple
0.57×
Total profit
$-18,693
Equity at exit
$23,111
10-year hold
IRR
-13.2%
Equity multiple
0.40×
Total profit
$-26,042
Equity at exit
$13,402

Cash invested: $43,400 (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
4.2×

Monthly cashflow live

Estimated rent
$3,053 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$216 /mo · $2,594/yr
Insurance
$65
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$682
Vacancy / Maint / Mgmt
$641
Net cashflow
$210

Break-even live

Break-even rent $2,787
Max offer price $155,000
Occupancy floor 88%

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
$38,750
Closing costs
$4,650
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 29 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 24d 5 0.19mi
90 SW 3rd St Unit 2400 Hallandale Beach, FL 2.0 2.0 1079 $3,700 $3.43 24d 1 0.27mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $2,765 $2.84 15d 48 0.48mi
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 0.54mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 5d 1 0.73mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 12d 1 0.73mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 24d 1 0.73mi
829 SW 1st St Hallandale Beach, FL 2.0 2.0 850 $1,985 $2.34 24d 1 0.91mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $3,480 $3.46 1d 62 0.92mi
220 SW 9th Ave #516 Hallandale Beach, FL 2.0 2.0 918 $2,200 $2.40 24d 1 0.99mi
220 SW 9th Ave #219 Hallandale Beach, FL 1.0 1.0 625 $1,550 $2.48 4d 1 0.99mi
220 SW 9th Ave Hallandale Beach, FL 1.0–2.0 1.0–2.0 771 $2,200 $2.85 20d 2 1.00mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 24d 1 1.09mi
1033 SW 3rd St Hallandale Beach, FL 2.0 1.0 875 $2,800 $3.20 24d 1 1.11mi
1056 SW 2nd St Unit 1056 Hallandale Beach, FL 3.0 2.0 1000 $3,300 $3.30 24d 1 1.15mi
230 SW 11th Ave #17 Hallandale Beach, FL 1.0 1.0 580 $1,390 $2.40 4d 1 1.24mi
280 SW 11th Ave #5 Hallandale Beach, FL 1.0 1.0 580 $1,475 $2.54 24d 1 1.25mi
832 NW 10th St Unit 1 Hallandale Beach, FL 2.0 1.0 800 $1,800 $2.25 24d 1 1.27mi
900 SW 11th Ave Unit 17C Hallandale Beach, FL 1.0 1.0 625 $1,600 $2.56 24d 1 1.37mi
920 SW 11th Ave Unit 11D Hallandale Beach, FL 2.0 1.0 848 $1,695 $2.00 24d 1 1.38mi
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 1.39mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $5,495 $5.44 2d 5 1.39mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $5,950 $5.45 24d 3 1.39mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 20d 4 1.39mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 24d 1 1.40mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 24d 1 1.40mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL 2.0 2.0 1030 $4,500 $4.37 24d 1 1.40mi
1041 NW 7th Ct Unit 2 Hallandale Beach, FL 1.0 1.0 600 $1,550 $2.58 24d 1 1.41mi
1046 Foster Rd Hallandale Beach, FL 2.0 1.0 750 $1,795 $2.39 7d 1 1.49mi

HOA detail condo

Monthly dues
$682 · $8,184/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 47 events

  1. 2026-06-18
    days on market $155,000 Active 128 DOM
  2. 2026-06-17
    days on market $155,000 Active 127 DOM
  3. 2026-06-16
    days on market $155,000 Active 126 DOM
  4. 2026-06-15
    days on market $155,000 Active 125 DOM
  5. 2026-06-13
    days on market $155,000 Active 123 DOM
  6. 2026-06-09
    days on market $155,000 Active 119 DOM
  7. 2026-06-07
    days on market $155,000 Active 117 DOM
  8. 2026-06-04
    days on market $155,000 Active 114 DOM
  9. 2026-06-03
    days on market $155,000 Active 113 DOM
  10. 2026-06-02
    days on market $155,000 Active 112 DOM
  11. 2026-06-01
    days on market $155,000 Active 111 DOM
  12. 2026-05-31
    days on market $155,000 Active 110 DOM
  13. 2026-04-23
    listed $1,750
  14. 2026-04-18
    historical $1,750
  15. 2026-02-10
    listed $1,750
  16. 2026-02-10
    listed $155,000 Active
  17. 2026-02-01
    historical $1,750
  18. 2026-01-01
    listed $1,750
  19. 2025-12-21
    historical $1,750
  20. 2025-12-18
    listed $1,750
  21. 2025-11-28
    historical $1,750
  22. 2025-11-08
    listed $1,750
  23. 2025-10-01
    historical $1,750
  24. 2025-04-03
    listed $1,750
  25. 2025-03-19
    historical $1,750
  26. 2025-02-20
    listed $1,750
  27. 2025-02-04
    historical $1,750
  28. 2024-12-01
    listed $1,750
  29. 2024-11-30
    historical
  30. 2024-07-19
    price $202,000
  31. 2024-03-07
    price $218,000
  32. 2023-12-08
    listed $220,000 Active
  33. 2023-11-30
    historical
  34. 2023-09-20
    price $220,000
  35. 2023-09-20
    status Active
  36. 2023-08-29
    historical
  37. 2023-08-16
    listed $206,000 Active
  38. 2021-05-26
    historical
  39. 2021-03-04
    listed $145,000 Active
  40. 2019-07-08
    soldstatus $100,000
  41. 2019-06-28
    soldstatus $100,000 Sold
  42. 2019-06-06
    status Pending
  43. 2019-04-04
    status Active
  44. 2019-03-28
    status Pending
  45. 2019-03-06
    listed $110,000 Active
  46. 1988-02-01
    soldstatus $39,000
  47. 1984-10-01
    soldstatus $40,000

ⓘ 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
$2,594 · $216/mo
Projected year-2 tax
$2,594 · $216/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 · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 27 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
$36,641
− Mortgage interest
−$8,682
− Property taxes
−$2,594
− Insurance
−$5,894
− Repairs & maintenance
−$2,931
− Management
−$2,931
− HOA
−$8,184
− Depreciation
−$4,509
Taxable income
$916
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$220
After-tax cash flow
$2,301/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

-95.6% since first listed
35 events — show timeline
  • 2026-04-23 Listed for Rent $1,750 MARMLS
  • 2026-04-18 Rental Removed $1,750 MARMLS
  • 2026-02-10 Listed for Rent $1,750 MARMLS
  • 2026-02-10 Listed $155,000 MARMLS
  • 2026-02-01 Rental Removed $1,750 MARMLS
  • 2026-01-01 Listed for Rent $1,750 MARMLS
  • 2025-12-21 Rental Removed $1,750 MARMLS
  • 2025-12-18 Listed for Rent $1,750 MARMLS
  • 2025-11-28 Rental Removed $1,750 MARMLS
  • 2025-11-08 Listed for Rent $1,750 MARMLS
  • 2025-10-01 Rental Removed $1,750 MARMLS
  • 2025-04-03 Listed for Rent $1,750 MARMLS
  • 2025-03-19 Rental Removed $1,750 MARMLS
  • 2025-02-20 Listed for Rent $1,750 MARMLS
  • 2025-02-04 Rental Removed $1,750 MARMLS
  • 2024-12-01 Listed for Rent $1,750 MARMLS
  • 2024-11-30 Listing Removed MARMLS
  • 2024-07-19 Price Changed $202,000 MARMLS
  • 2024-03-07 Price Changed $218,000 MARMLS
  • 2023-12-08 Listed $220,000 MARMLS
  • 2023-11-30 Listing Removed MARMLS
  • 2023-09-20 Price Changed $220,000 MARMLS
  • 2023-09-20 Relisted MARMLS
  • 2023-08-29 Listing Removed MARMLS
  • 2023-08-16 Listed $206,000 MARMLS
  • 2021-05-26 Listing Removed MARMLS
  • 2021-03-04 Listed $145,000 MARMLS
  • 2019-07-08 Sold (Public Records) $100,000 Public Records
  • 2019-06-28 Sold (MLS) $100,000 MARMLS
  • 2019-06-06 Pending MARMLS
  • 2019-04-04 Relisted MARMLS
  • 2019-03-28 Pending MARMLS
  • 2019-03-06 Listed $110,000 MARMLS
  • 1988-02-01 Sold (Public Records) $39,000 Public Records
  • 1984-10-01 Sold (Public Records) $40,000 Public Records

Property tax history

+17.8%/yr

Latest (2025): $2,594 · -8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…