CashFlowRE
Sign in Sign up
600 E Parkview Dr #316
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

$238,900

600 E Parkview Dr #316 · Hallandale Beach, FL 33009
1 bd · 2.0 ba · 915 sqft · Condo public records · 89 Days on market
Built 1979 $605/mo HOA · 15% of rent

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

Listing remarks

Welcome to Hallandale Three Islands Retreat. . Amazing intracoastal views from this well-maintained one bedroom 1.5 bath condo with den which can be converted to 2nd bedroom or office. Updated kitchen with stainless steel appliances. Spacious bedroom with walk-in closet. Unit can be sold furnished. Building has 24 hour security and lots of amenities. Modern fitness centre, heated pool, sauna, clubhouse for special events, outdoor barbecue, tennis courts and shuttle bus to shopping and Aventura Mall. Near to beach, restaurants, shopping and FLL airport.

Key facts

  • Sauna
  • Intracoastal views
  • Upgraded kitchen

Tags

INTRACOASTAL VIEWSUPGRADED KITCHENSTAINLESS STEEL APPLIANCESHEATED POOLTENNIS COURTSSAUNA

Property features AI

Finance

  • Other: Pets allowed with restrictions or conditional limits
  • HOA & community: Monthly association fee; Association amenities include clubhouse, fitness center, pool, sauna, tennis courts, billiard room, library, hobby room, barbecue/picnic area, storage, elevators, laundry, and trash service; Association fee covers amenities, common areas, cable TV, electricity, hot water, insurance, internet, laundry, legal/accounting, grounds and structure maintenance, parking, pest control, pool(s), recreation facilities, sewer, security and water

Exterior

  • Parking: Assigned parking; Guest parking; One covered space (garage)
  • Security: Doorman; Key card entry; Security guard; Smoke detector(s)
  • Utilities: Cable available
  • Home design: Condo/attached property; Faces east; Entry on level 3; 11-story building
  • Construction: Brick and block construction
  • Exterior features: Balcony; Open balcony/patio; Barbecue; Tennis court(s); Association heated pool; Seawall; Intracoastal access; Waterfront property

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Convertible bedroom; Bedroom on main level
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Electric cooling; Ceiling fan(s)
  • Interior features: Furnished; Blinds and drapes; Closet cabinetry; Living/dining room; Walk-in closet(s); Convertible bedroom; Bedroom on main level
  • Laundry & utility: Laundry in common area

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 $239k.

Deal economics

  • At list price, monthly cash flow is $525 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $239k).
  • Recommended offer: $225k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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 15d 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 $3,914/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 89 days — a 6% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $175k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $224,566 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 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 1979 — 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
1.64%
Cap rate
11.07%
Cash-on-cash
17.07%
DSCR
1.76
GRM
5.1

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
-6.1%
Equity multiple
0.78×
Total profit
$-14,507
Equity at exit
$35,621
10-year hold
IRR
-1.4%
Equity multiple
0.92×
Total profit
$-5,490
Equity at exit
$20,656

Cash invested: $66,892 (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
5.1×

Monthly cashflow live

Estimated rent
$3,914 high interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$183 /mo · $2,191/yr
Insurance
$100
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$605
Vacancy / Maint / Mgmt
$822
Net cashflow
$525

Break-even live

Break-even rent $3,249
Max offer price $238,900
Occupancy floor 82%

Sensitivity live

Price -10% $660 -5% $593 +0% $525 +5% $458 +10% $390
Rent -10% $216 -5% $371 +0% $525 +5% $680 +10% $834
Rate -1.0pp $646 -0.5pp $586 base $525 +0.5pp $463 +1.0pp $400

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
$59,725
Closing costs
$7,167
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
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $3,600 $3.32 11d 18 0.20mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $3,900 $3.59 14d 17 0.20mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,605 $5.87 0d 1 0.21mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,200 $4.32 15d 7 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,000 $4.12 9d 7 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,400 $4.53 11d 6 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $3,800 $3.91 20d 8 0.31mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 4d 7 0.33mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 15d 8 0.33mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 0d 1 0.38mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 25d 1 0.38mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 25d 1 0.43mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 5d 1 0.43mi
3901 S Ocean Dr Unit 10M Hollywood, FL 1.0 1.0 874 $5,000 $5.72 25d 1 0.43mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 25d 1 0.43mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 5d 1 0.43mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL 1.0–2.0 1.0–2.0 1054 $2,727 $2.59 3d 2 0.43mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $5,000 $4.64 25d 5 0.48mi
4010 S Ocean Dr Unit T3509 Hollywood, FL 2.0 2.0 1060 $6,000 $5.66 23d 1 0.48mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL 2.0 2.0 1097 $4,881 $4.45 9d 1 0.48mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 25d 1 0.48mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 25d 1 0.48mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 4d 1 0.48mi
4010 S Ocean Dr Unit 1227249P Hollywood, FL 1.0–3.0 1.5–2.5 1140 $3,991 $3.50 0d 3 0.48mi
4001 S Ocean Dr Hollywood, FL 2.0–3.0 1.5–3.0 1471 $4,000 $2.72 23d 4 0.48mi
4001 S Ocean Dr Hollywood, FL 2.0–3.0 1.5–3.0 1471 $4,800 $3.26 25d 3 0.48mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL 1.0–2.0 1.0–2.0 946 $3,355 $3.54 5d 2 0.51mi
4111 S Ocean Dr Unit 1557596P Hollywood, FL 1.0 1.0 796 $5,356 $6.73 9d 1 0.52mi
4111 S Ocean Dr Unit 1022174P Hollywood, FL 1.0 1.0 850 $4,166 $4.90 0d 1 0.52mi
4111 S Ocean Dr Unit 1296213P Hollywood, FL 1.0–3.0 1.0–3.0 1248 $4,456 $3.57 0d 3 0.52mi
4111 S Ocean Dr #1810 Hollywood, FL 1.0 1.0 1000 $5,500 $5.50 25d 1 0.52mi
1803 S Ocean Dr Unit 1540434P Hollywood, FL 1.0 1.0 796 $5,306 $6.67 0d 1 0.55mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $2,465 $2.92 3d 2 0.56mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 25d 1 0.57mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 25d 1 0.57mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL 2.0 2.0 1030 $4,500 $4.37 25d 1 0.57mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $4,750 $4.35 25d 3 0.57mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $4,219 $3.94 22d 4 0.57mi
2602 E Hallandale Beach Blvd Unit 1227270P Hallandale Beach, FL 2.0 1.0–2.0 640 $3,224 $5.04 0d 3 0.58mi
1800 S Ocean Dr #909 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 25d 1 0.60mi

HOA detail condo

Monthly dues
$605 · $7,260/yr
Likely covers
poolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-21
    days on market $238,900 Active 89 DOM
  2. 2026-06-18
    days on market $238,900 Active 86 DOM
  3. 2026-06-17
    days on market $238,900 Active 85 DOM
  4. 2026-06-16
    days on market $238,900 Active 84 DOM
  5. 2026-06-15
    days on market $238,900 Active 83 DOM
  6. 2026-06-13
    days on market $238,900 Active 81 DOM
  7. 2026-06-09
    days on market $238,900 Active 77 DOM
  8. 2026-06-08
    days on market $238,900 Active 76 DOM
  9. 2026-06-07
    days on market $238,900 Active 75 DOM
  10. 2026-06-04
    days on market $238,900 Active 72 DOM
  11. 2026-06-03
    days on market $238,900 Active 71 DOM
  12. 2026-06-02
    days on market $238,900 Active 70 DOM
  13. 2026-06-01
    days on market $238,900 Active 69 DOM
  14. 2026-05-31
    days on market $238,900 Active 68 DOM
  15. 2026-05-04
    price $238,900
  16. 2026-03-24
    listed $260,000 Active
  17. 2021-07-16
    soldstatus $174,900
  18. 2004-10-26
    soldstatus $175,000
  19. 1985-08-01
    soldstatus $80,100

ⓘ 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
$2,191 · $183/mo
Projected year-2 tax
$2,191 · $183/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 · 78% 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
$46,962
− Mortgage interest
−$13,382
− Property taxes
−$2,191
− Insurance
−$6,313
− Repairs & maintenance
−$3,757
− Management
−$3,757
− HOA
−$7,260
− Depreciation
−$6,950
Taxable income
$3,352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$805
After-tax cash flow
$5,498/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

+198.3% since first listed
5 events — show timeline
  • 2026-05-04 Price Changed $238,900 MARMLS
  • 2026-03-24 Listed $260,000 MARMLS
  • 2021-07-16 Sold (Public Records) $174,900 Public Records
  • 2004-10-26 Sold (Public Records) $175,000 Public Records
  • 1985-08-01 Sold (Public Records) $80,100 Public Records

Property tax history

+1.4%/yr

Latest (2025): $2,191 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…