CashFlowRE
Sign in Sign up
No image
C+ Composite 61.96
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 +23.6/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.6/10.0
  • 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

$244,900

1849 S Ocean Drive Dr #1606 · Hallandale Beach, FL 33009
1 bd · 1.0 ba · 870 sqft · Condo public records · 115 Days on market
Built 1970 $769/mo HOA · 20% of rent

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

Listing remarks

Motivated Seller offering this oversized, fully furnished 1 Br, 1.5 Ba residence in the newly remodeled South Tower of Plaza Towers. This bright condo offers a comfortable open layout with ample closet space and a generously sized balcony, showcasing ocean views. A wonderful opportunity to enjoy as-is or create your own personalized retreat. Full-service building with pool, fitness center, 24-hour security, and on-site management. Ideally located on the intracoastal and directly across from the beach, just steps from a beautifully renovated park and children's playground. Beautiful View!!! Motivated Seller!!!

Key facts

  • Fitness center
  • 24-hour security
  • Pool

Tags

GENEROUSLY SIZED BALCONYFULL-SERVICE BUILDINGPOOLFITNESS CENTER24-HOUR SECURITYON-SITE MANAGEMENT

Property features AI

Finance

  • HOA & community: Has association; Monthly HOA fee; Association amenities: Clubhouse, Elevators, Fitness center, Game room, Sauna, Storage, Community room, Internet included

Exterior

  • Parking: Garage (1 space, covered)
  • Security: Gated with guard; Key card entry; Security system; Security patrol
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; South-facing; 17-story building
  • Construction: Concrete construction
  • Exterior features: Intracoastal waterfront

Interior

  • Kitchen: Disposal; Dishwasher; Microwave; Refrigerator
  • Bedrooms: 1 bedroom (main level)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Furnished

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/1.0-bath condo listed at $245k.

Deal economics

  • At list price, monthly cash flow is $36 ($431/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $245k).
  • Recommended offer: $223k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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: 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); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 71% FRL vs 51% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 48% district-wide (-21 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; 1380 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $3,890/mo this rent would consume 90% 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 115 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $245k implies a 390% gain — meaningful room to come down on a strong offer.

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 $222,859 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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
1.59%
Cap rate
8.56%
Cash-on-cash
8.09%
DSCR
1.36
GRM
5.2

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
-20.2%
Equity multiple
0.32×
Total profit
$-46,322
Equity at exit
$36,515
10-year hold
IRR
-28.8%
Equity multiple
-0.05×
Total profit
$-72,023
Equity at exit
$21,174

Cash invested: $68,572 (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
5.2×

Monthly cashflow live

Estimated rent
$3,890 high interval (Pro) →
Mortgage (P&I)
$1,284
Tax from tax record
$455 /mo · $5,464/yr
Insurance
$102
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$769
Vacancy / Maint / Mgmt
$817
Net cashflow
$36

Break-even live

Break-even rent $3,845
Max offer price $244,900
Occupancy floor 94%

Sensitivity live

Price -10% $175 -5% $105 +0% $36 +5% $-33 +10% $-103
Rent -10% $-271 -5% $-118 +0% $36 +5% $190 +10% $343
Rate -1.0pp $159 -0.5pp $98 base $36 +0.5pp $-28 +1.0pp $-92

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
$61,225
Closing costs
$7,347
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
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 4d 1 0.10mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,300 $3.96 25d 1 0.10mi
1850 S Ocean Dr #2909 Hallandale Beach, FL 2.0 1.0 1086 $4,050 $3.73 25d 1 0.10mi
1850 S Ocean Dr #4009 Hallandale Beach, FL 2.0 1.0 1086 $3,900 $3.59 25d 1 0.10mi
1830 S Ocean Dr #3909 Hallandale Beach, FL 1.0 1.0 844 $5,000 $5.92 25d 1 0.12mi
1830 S Ocean Dr #4005 Hallandale Beach, FL 1.0 1.0 811 $4,600 $5.67 25d 1 0.12mi
1830 S Ocean Dr #1709 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 25d 1 0.12mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $3,999 $4.74 3d 1 0.12mi
1830 S Ocean Dr #4709 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 4d 1 0.12mi
1830 S Ocean Dr #4307 Hallandale Beach, FL 1.0 1.0 871 $4,100 $4.71 25d 1 0.12mi
1830 S Ocean Dr #4412 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 8d 1 0.12mi
1830 S Ocean Dr #3112 Hallandale Beach, FL 1.0 1.0 844 $3,700 $4.38 3d 1 0.12mi
1830 S Ocean Dr #2907 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 4d 1 0.12mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 5d 1 0.12mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $4,999 $5.92 21d 1 0.12mi
1830 S Ocean Dr #4112 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 6d 1 0.12mi
1830 S Ocean Dr #2409 Hallandale Beach, FL 1.0 1.0 844 $4,300 $5.09 15d 1 0.12mi
1830 S Ocean Dr #2412 Hallandale Beach, FL 1.0 1.0 844 $3,600 $4.27 11d 1 0.12mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 3d 1 0.12mi
1830 S Ocean Dr #4612 Hallandale Beach, FL 1.0 1.0 844 $4,950 $5.86 25d 1 0.12mi
1830 S Ocean Dr #3407 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 25d 1 0.12mi
1830 S Ocean Dr #4712 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 25d 1 0.12mi
1830 S Ocean Dr #3605 Hallandale Beach, FL 1.0 1.0 811 $4,500 $5.55 4d 1 0.12mi
1830 S Ocean Dr #4309 Hallandale Beach, FL 1.0 1.0 844 $3,900 $4.62 25d 1 0.12mi
1830 S Ocean Dr #4212 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 25d 1 0.12mi
1830 S Ocean Dr #1107 Hallandale Beach, FL 1.0 1.0 871 $3,750 $4.31 25d 1 0.12mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 2d 1 0.15mi
1800 S Ocean Dr #909 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 25d 1 0.15mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 21d 1 0.15mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL 1.0–2.0 1.0–2.0 946 $3,355 $3.54 4d 2 0.18mi
4111 S Ocean Dr Unit 1557596P Hollywood, FL 1.0 1.0 796 $5,356 $6.73 8d 1 0.21mi
4111 S Ocean Dr #1810 Hollywood, FL 1.0 1.0 1000 $5,500 $5.50 25d 1 0.21mi
4111 S Ocean Dr Unit 1022181P Hollywood, FL 1.0–2.0 1.0–2.0 968 $4,407 $4.55 17d 2 0.21mi
4010 S Ocean Dr Unit T3509 Hollywood, FL 2.0 2.0 1060 $6,000 $5.66 23d 1 0.21mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 25d 1 0.21mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 25d 1 0.21mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL 2.0–3.0 2.0 1118 $5,049 $4.51 16d 2 0.21mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL 2.0 2.0 1097 $4,881 $4.45 8d 1 0.21mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 4d 1 0.21mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 25d 1 0.22mi

HOA detail condo

Monthly dues
$769 · $9,228/yr
Likely covers
poolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 6 events

  1. 2026-06-02
    days on market $244,900 Active 115 DOM
  2. 2026-06-01
    days on market $244,900 Active 114 DOM
  3. 2026-05-31
    days on market $244,900 Active 113 DOM
  4. 2026-04-09
    price $244,900
  5. 2026-02-07
    listed $265,000 Active
  6. 1983-12-01
    soldstatus $50,000

ⓘ 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
$5,464 · $455/mo
Projected year-2 tax
$5,464 · $455/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 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
$46,680
− Mortgage interest
−$13,718
− Property taxes
−$5,464
− Insurance
−$6,343
− Repairs & maintenance
−$3,734
− Management
−$3,734
− HOA
−$9,228
− Depreciation
−$7,124
Taxable loss
−$2,667
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$640
After-tax cash flow
$1,071/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

+389.8% since first listed
3 events — show timeline
  • 2026-04-09 Price Changed $244,900 Beaches MLS
  • 2026-02-07 Listed $265,000 Beaches MLS
  • 1983-12-01 Sold (Public Records) $50,000 Public Records

Property tax history

+15.1%/yr

Latest (2025): $5,464 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…