CashFlowRE
Sign in Sign up
700 NE 14th Ave
B Composite 72.0
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
  • Condition / age +3.8/5.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$229,990

700 NE 14th Ave · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,100 sqft · Condo · 40 Days on market
Built 1968 Good condition

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

Listing remarks

55 and over co-op. Beautiful 5th floor corner unit. Beautiful views overlooking the Shell Bay golf course. Beautiful sunrises every morning. Two bedroom two bath porcelain tile floors. Frigidaire appliances. Master bedroom with walk-in closet and a regular closet master bathroom. New Hurricane windows . Close to 95 shopping. Beach. Great location. Roof is 3 years old. Paint is 3 years old. Have reserves. Wonderful neighborhood, beautiful pool. Feel like you& apos; re sitting at a resort. Passed 50 year inspection.

Key facts

  • Roof is 3 years old
  • Paint is 3 years old
  • Beautiful pool

Tags

5TH FLOOR CORNER UNITNEW HURRICANE WINDOWSROOF IS 3 YEARS OLDPAINT IS 3 YEARS OLDBEAUTIFUL POOL

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 $230k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $594 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $230k).
  • Recommended offer: $223k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% 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; 1380 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $4,036/mo this rent would consume 93% 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 40 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $223,090 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% 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. 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
1.75%
Cap rate
11.62%
Cash-on-cash
19.01%
DSCR
1.85
GRM
4.7

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
-3.9%
Equity multiple
0.86×
Total profit
$-8,964
Equity at exit
$34,292
10-year hold
IRR
1.0%
Equity multiple
1.06×
Total profit
$3,967
Equity at exit
$19,885

Cash invested: $64,397 (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
1380
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$4,036 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$287 /mo · $3,450/yr
Insurance
$96
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA est. from 4 same-building comps
$579
Vacancy / Maint / Mgmt
$848
Net cashflow
$594

Break-even live

Break-even rent $3,285
Max offer price $229,990
Occupancy floor 80%

Sensitivity live

Price -10% $752 -5% $673 +0% $594 +5% $514 +10% $435
Rent -10% $275 -5% $434 +0% $594 +5% $753 +10% $912
Rate -1.0pp $709 -0.5pp $652 base $594 +0.5pp $534 +1.0pp $473

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
$57,498
Closing costs
$6,900
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
1124 NE 7th St Hallandale Beach, FL 3.0 2.0 1320 $3,900 $2.95 23d 1 0.18mi
1001 NE 10th St Unit 2 Hallandale Beach, FL 3.0 2.0 1270 $3,600 $2.83 25d 1 0.32mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 13d 1 0.35mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 6d 1 0.35mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 25d 1 0.35mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 25d 1 0.44mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 25d 1 0.47mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 25d 1 0.47mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 16d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 25d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 25d 1 0.50mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 9d 1 0.58mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 15d 1 0.58mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 25d 1 0.58mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $2,765 $2.84 16d 48 0.65mi
1180 E Hallandale Beach Blvd Unit 1241877P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $5,453 $6.46 4d 2 0.69mi
110 N Federal Hwy #1401 Hallandale Beach, FL 2.0 2.0 1220 $3,999 $3.28 9d 1 0.70mi
1403 Adams St Unit 1403 Hollywood, FL 3.0 2.0 1459 $4,200 $2.88 25d 1 0.79mi
1403 Adams St Hollywood, FL 3.0 2.0 1459 $4,500 $3.08 25d 1 0.79mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $3,472 $3.45 0d 63 0.82mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $4,219 $5.00 3d 2 0.88mi
2602 E Hallandale Beach Blvd Unit 1227270P Hallandale Beach, FL 2.0 1.0–2.0 640 $4,219 $6.59 0d 3 0.88mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 22d 4 0.89mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $5,950 $5.45 25d 3 0.89mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 25d 1 0.89mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 25d 1 0.89mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL 2.0 2.0 1030 $4,500 $4.37 25d 1 0.89mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 6d 1 0.94mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 9d 1 0.94mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 6d 2 0.94mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 5d 3 0.94mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $7,250 $6.73 25d 5 0.95mi
1715 Jefferson St Hollywood, FL 3.0 2.0 1479 $4,200 $2.84 23d 1 0.96mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL 1.0–2.0 1.0–2.0 946 $5,897 $6.23 4d 2 0.97mi
2723 E Hallandale Beach Blvd Unit 1049813P Hollywood, FL 3.0 2.0 1496 $6,498 $4.34 4d 1 0.97mi
4010 S Ocean Dr Unit R504 Hollywood, FL 3.0 2.0 1122 $10,000 $8.91 9d 1 0.98mi
4010 S Ocean Dr Unit T3509 Hollywood, FL 2.0 2.0 1060 $6,000 $5.66 23d 1 0.98mi
4010 S Ocean Dr Unit R2004 Hollywood, FL 3.0 2.0 1129 $7,500 $6.64 25d 1 0.98mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 25d 1 0.98mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 25d 1 0.98mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-06-21
    days on market $229,990 Active 40 DOM
  2. 2026-06-18
    days on market $229,990 Active 37 DOM
  3. 2026-06-17
    days on market $229,990 Active 36 DOM
  4. 2026-06-16
    days on market $229,990 Active 35 DOM
  5. 2026-06-15
    days on market $229,990 Active 34 DOM
  6. 2026-06-13
    days on market $229,990 Active 32 DOM
  7. 2026-06-09
    days on market $229,990 Active 28 DOM
  8. 2026-06-07
    days on market $229,990 Active 26 DOM
  9. 2026-06-04
    days on market $229,990 Active 23 DOM
  10. 2026-06-03
    days on market $229,990 Active 22 DOM
  11. 2026-06-02
    days on market $229,990 Active 21 DOM
  12. 2026-06-01
    days on market $229,990 Active 20 DOM
  13. 2026-05-31
    days on market $229,990 Active 19 DOM
  14. 2026-05-13
    price $229,990
  15. 2026-05-12
    listed $229,999 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥104°F today · 22 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
$48,432
− Mortgage interest
−$12,883
− Property taxes
−$3,450
− Insurance
−$6,268
− Repairs & maintenance
−$3,875
− Management
−$3,875
− HOA
−$6,948
− Depreciation
−$6,691
Taxable income
$4,443
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,066
After-tax cash flow
$6,056/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.

Condition & rehab AI · 1 photo

Good 75/100 Cosmetic rehab

This 5th floor corner unit in a 55+ co-op offers beautiful views and is in good condition with minimal maintenance required. Fresh paint and new hurricane windows would significantly enhance its value.

Value-add opportunities

  • Resale Paint — Fresh paint enhances curb appeal and property value
  • Rental Replace hurricane windows — New windows improve energy efficiency and reduce maintenance costs

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint — Fresh paint enhances curb appeal and property value
  • Rental Replace hurricane windows — New windows improve energy efficiency and reduce maintenance costs

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-0.0% since first listed
2 events — show timeline
  • 2026-05-13 Price Changed $229,990 FSBO.com
  • 2026-05-12 Listed $229,999 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…