CashFlowRE
Sign in Sign up
1817 S Ocean Dr #219
D Composite 44.28
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 +12.6/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

1817 S Ocean Dr #219 · Hallandale Beach, FL 33009
1 bd · 2.0 ba · 719 sqft · Condo public records · 124 Days on market
Built 1970 $722/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stunning 1 Bedroom 1.5 Bath Condo Overlooking the Intracoastal. Kitchen and Bathrooms have been updated and condo is spacious. Location of the Building is amazing directly across from Hallandale Beach Public Beach. Have your Coffee out on the Balcony that overlooks the Pool and the Gorgeous Views of the Intracoastal. Amenities include Billiards, Ping Pong, Party Room, Gym, Library, and Shufflleboard, Where can you find a condo with a Gorgeous Balcony Intracoastal View across from the Beach with Access all for under $300,000. Come Fast as this One Will Not Last.

Key facts

  • Water views
  • Clubhouse
  • Sauna

Tags

WATER VIEWSOPEN KITCHENWATERFRONT HEATED POOLFULLY EQUIPPED FITNESS CENTERSAUNACLUBHOUSE

Property features AI

Finance

  • Financial info: Pets allowed with restrictions or possible restrictions
  • HOA & community: Monthly association fee; Association fee includes management, amenities, common areas, cable TV, HVAC, hot water, internet, laundry, grounds and structure maintenance, parking, pest control, pool(s), recreation facilities, reserve fund, sewer, trash and water; Community amenities include fitness center, laundry, and elevators

Exterior

  • Parking: Garage with 1 covered space
  • Security: Intercom
  • Utilities: Cable available
  • Home design: Attached property; 10-story building; Entry on level 2; Has a view
  • Construction: Block construction; Resale property
  • Exterior features: Open balcony; Canal-front waterfront

Interior

  • Kitchen: Dishwasher; Trash compactor
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Electric heating
  • Interior features: First-floor entry; Bedroom on main level; Ceramic tile flooring; Intercom
  • Laundry & utility: Common area laundry

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 1-bed/2.0-bath condo listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-456 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $160k (33.5% below list).
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $160k (33.5% 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; 1373 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 11d 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 $2,911/mo this rent would consume 67% 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 124 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 25% 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 $159,503 (33.5% 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. It's been on market 124 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.21%
Cap rate
6.15%
Cash-on-cash
-0.52%
DSCR
0.98
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
-35.7%
Equity multiple
-0.11×
Total profit
$-74,533
Equity at exit
$35,785
10-year hold
IRR
-86.7%
Equity multiple
-0.90×
Total profit
$-127,958
Equity at exit
$20,751

Cash invested: $67,200 (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
6.9×

Monthly cashflow live

Estimated rent
$2,911 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$248 /mo · $2,975/yr
Insurance
$100
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$722
Vacancy / Maint / Mgmt
$611
Net cashflow
$-456

Break-even live

Break-even rent $3,487
Max offer price $159,503
Occupancy floor

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
$60,000
Closing costs
$7,200
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $3,862 $3.82 1d 5 0.13mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $2,465 $2.92 1d 2 0.14mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,200 $4.32 14d 7 0.87mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,000 $4.12 7d 7 0.87mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,400 $4.53 10d 6 0.87mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $3,800 $3.91 19d 8 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 3d 2 0.96mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $1,892 $1.94 15d 48 1.43mi

HOA detail condo

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

Listing history 27 events

  1. 2026-06-18
    days on market $240,000 Active 124 DOM
  2. 2026-06-17
    days on market $240,000 Active 123 DOM
  3. 2026-06-16
    days on market $240,000 Active 122 DOM
  4. 2026-06-15
    days on market $240,000 Active 121 DOM
  5. 2026-06-13
    days on market $240,000 Active 119 DOM
  6. 2026-06-09
    days on market $240,000 Active 115 DOM
  7. 2026-06-07
    days on market $240,000 Active 113 DOM
  8. 2026-06-04
    days on market $240,000 Active 110 DOM
  9. 2026-06-03
    days on market $240,000 Active 109 DOM
  10. 2026-06-02
    days on market $240,000 Active 108 DOM
  11. 2026-06-01
    days on market $240,000 Active 107 DOM
  12. 2026-05-31
    days on market $240,000 Active 106 DOM
  13. 2026-02-14
    listed $240,000 Active
  14. 2023-09-15
    soldstatus $215,000
  15. 2023-09-01
    soldstatus $215,000 Closed 567-char remark
    Show marketing remark (567 chars)

    Stunning 1 Bedroom 1.5 Bath Condo Overlooking the Intracoastal. Kitchen and Bathrooms have been updated and condo is spacious. Location of the Building is amazing directly across from Hallandale Beach Public Beach. Have your Coffee out on the Balcony that overlooks the Pool and the Gorgeous Views of the Intracoastal. Amenities include Billiards, Ping Pong, Party Room, Gym, Library, and Shufflleboard, Where can you find a condo with a Gorgeous Balcony Intracoastal View across from the Beach with Access all for under $300,000. Come Fast as this One Will Not Last.

  16. 2023-08-02
    status Pending 567-char remark
    Show marketing remark (567 chars)

    Stunning 1 Bedroom 1.5 Bath Condo Overlooking the Intracoastal. Kitchen and Bathrooms have been updated and condo is spacious. Location of the Building is amazing directly across from Hallandale Beach Public Beach. Have your Coffee out on the Balcony that overlooks the Pool and the Gorgeous Views of the Intracoastal. Amenities include Billiards, Ping Pong, Party Room, Gym, Library, and Shufflleboard, Where can you find a condo with a Gorgeous Balcony Intracoastal View across from the Beach with Access all for under $300,000. Come Fast as this One Will Not Last.

  17. 2023-07-28
    listed $215,000 Active 567-char remark
    Show marketing remark (567 chars)

    Stunning 1 Bedroom 1.5 Bath Condo Overlooking the Intracoastal. Kitchen and Bathrooms have been updated and condo is spacious. Location of the Building is amazing directly across from Hallandale Beach Public Beach. Have your Coffee out on the Balcony that overlooks the Pool and the Gorgeous Views of the Intracoastal. Amenities include Billiards, Ping Pong, Party Room, Gym, Library, and Shufflleboard, Where can you find a condo with a Gorgeous Balcony Intracoastal View across from the Beach with Access all for under $300,000. Come Fast as this One Will Not Last.

  18. 2022-07-20
    historical Active Under Contract
  19. 2022-07-19
    historical
  20. 2022-07-16
    listed $215,000 Active
  21. 2020-08-11
    historical
  22. 2020-02-25
    listed $175,000 Active
  23. 2013-07-04
    historical
  24. 2002-01-02
    soldstatus $82,000
  25. 1996-08-13
    soldstatus $56,000
  26. 1995-04-03
    soldstatus $39,000
  27. 1991-03-25
    soldstatus $39,000

ⓘ 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
$2,975 · $248/mo
Projected year-2 tax
$2,975 · $248/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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,927
− Mortgage interest
−$13,444
− Property taxes
−$2,975
− Insurance
−$6,319
− Repairs & maintenance
−$2,794
− Management
−$2,794
− HOA
−$8,664
− Depreciation
−$6,982
Taxable loss
−$9,044
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,171
After-tax cash flow
$-3,297/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

+515.4% since first listed
15 events — show timeline
  • 2026-02-14 Listed $240,000 MARMLS
  • 2023-09-15 Sold (Public Records) $215,000 Public Records
  • 2023-09-01 Sold (MLS) $215,000 Beaches MLS
  • 2023-08-02 Pending Beaches MLS
  • 2023-07-28 Listed $215,000 Beaches MLS
  • 2022-07-20 Contingent Beaches MLS
  • 2022-07-19 Listing Removed Beaches MLS
  • 2022-07-16 Listed $215,000 Beaches MLS
  • 2020-08-11 Listing Removed MARMLS
  • 2020-02-25 Listed $175,000 MARMLS
  • 2013-07-04 Listing Removed MARMLS
  • 2002-01-02 Sold (Public Records) $82,000 Public Records
  • 1996-08-13 Sold (Public Records) $56,000 Public Records
  • 1995-04-03 Sold (Public Records) $39,000 Public Records
  • 1991-03-25 Sold (Public Records) $39,000 Public Records

Property tax history

+10.2%/yr

Latest (2025): $2,975 · -2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…