CashFlowRE
Sign in Sign up
No image
D Composite 40.71
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 +10.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$307,000

1950 S Ocean Dr Unit 6B · Hallandale Beach, FL 33009
1 bd · 2.0 ba · 870 sqft · Condo public records · 515 Days on market
Built 1971 $829/mo HOA · 23% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Experience luxury living in this spacious unit boasting breathtaking OCEANVIEW. Enjoy DIRECT BEACH ACCESS and a wealth of RESORT-STYLE AMENETIES: including on-site restaurants, 24-hour SECURITY, parking, TWO POOLS with a kiddie pool, an oceanside café, a hair salon, sauna, tennis courts, and a GYM. Perfectly situated just minutes from the Diplomat Golf Club, Gulfstream Park, Aventura Mall, and Fort Lauderdale Airport, with easy access to shopping, dining, and entertainment. Live the vacation lifestyle year-round! Please note, although rentals are not permitted within the first year of ownership, unit is currently rented until March 2027.

Key facts

  • Oceanview
  • Oceanside café
  • Hair salon

Tags

OCEANVIEWDIRECT BEACH ACCESSRESORT-STYLE AMENETIESTWO POOLSOCEANSIDE CAFÉHAIR SALON

Property features AI

Finance

  • Financial info: Pets allowed with restrictions
  • HOA & community: Monthly association fee; Association fee covers common areas, building maintenance, and pool(s); On-site amenities: fitness center, laundry, pool, sauna, elevators

Exterior

  • Parking: One parking space
  • Security: Doorman; Secured lobby; Security guard
  • Utilities: Water service available; Sewer service available; Electric power available
  • Home design: Condo/Apartment (attached property); 23-story building; Unit entry on level 6; North-facing
  • Construction: Block construction; Resale property
  • Exterior features: Balcony (open); Oceanfront waterfront; Association pool

Interior

  • Kitchen: Electric range; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air
  • Interior features: Elevator; Vinyl flooring; Central air conditioning
  • 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 $307k.

Deal economics

  • At list price, monthly cash flow is $-244 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (14.0% below list).
  • Meets the 1% rule at list price ($4k rent vs $307k).
  • Recommended offer: $264k (14.0% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $3,659/mo this rent would consume 84% 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 $9k 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 515 days — a 12% lower offer ($270k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $66/mo; HOA is 23% of rent.
  • Climate carrying-cost: severe flood risk; 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 $263,975 (14.0% 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 515 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — 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
1.19%
Cap rate
5.60%
Cash-on-cash
-2.47%
DSCR
0.89
GRM
7.0

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
-26.2%
Equity multiple
0.14×
Total profit
$-73,807
Equity at exit
$45,775
10-year hold
IRR
-44.2%
Equity multiple
-0.37×
Total profit
$-117,447
Equity at exit
$26,544

Cash invested: $85,960 (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
7.0×

Monthly cashflow live

Estimated rent
$3,659 high interval (Pro) →
Mortgage (P&I)
$1,610
Tax from tax record
$501 /mo · $6,010/yr
Insurance
$128
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$829
Vacancy / Maint / Mgmt
$768
Net cashflow
$-244

Break-even live

Break-even rent $3,967
Max offer price $263,975
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
$76,750
Closing costs
$9,210
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
1950 S Ocean Dr Unit 12M Hallandale Beach, FL 1.0 1.5 870 $3,800 $4.37 18d 1 0.03mi
1950 S Ocean Dr Unit 12M Hallandale Beach, FL 1.0 1.5 870 $3,800 $4.37 2d 1 0.03mi
1950 S Ocean Dr Unit 3D Hallandale Beach, FL 1.0 1.5 870 $3,950 $4.54 5d 1 0.03mi
1950 S Ocean Dr Unit 3D Hallandale Beach, FL 1.0 1.5 870 $3,950 $4.54 13d 1 0.03mi
2065 S Ocean Dr Unit 1049793P Hallandale Beach, FL 2.0 2.0 871 $4,971 $5.71 8d 1 0.18mi
2080 S Ocean Dr #8 Hallandale Beach, FL 2.0 2.0 1100 $4,000 $3.64 24d 1 0.18mi
2080 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–2.5 1270 $3,800 $2.99 3d 11 0.19mi
2080 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–2.5 1270 $3,900 $3.07 24d 7 0.19mi
3140 S Ocean Dr Hallandale Beach, FL 2.0 2.0 1100 $4,250 $3.86 2d 2 0.24mi
3180 S Ocean Dr #1709 Hallandale Beach, FL 2.0 2.0 1105 $4,000 $3.62 8d 1 0.30mi
3180 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0 1285 $3,650 $2.84 24d 3 0.30mi
3180 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0 1263 $3,750 $2.97 21d 2 0.30mi
1850 S Ocean Dr #2909 Hallandale Beach, FL 2.0 1.0 1086 $4,050 $3.73 24d 1 0.30mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,300 $3.96 24d 1 0.30mi
1850 S Ocean Dr #4009 Hallandale Beach, FL 2.0 1.0 1086 $3,900 $3.59 24d 1 0.30mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 3d 1 0.30mi
1830 S Ocean Dr #4212 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 24d 1 0.34mi
1830 S Ocean Dr #4112 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 5d 1 0.34mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 4d 1 0.34mi
1830 S Ocean Dr #2907 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 3d 1 0.34mi
1830 S Ocean Dr #3112 Hallandale Beach, FL 1.0 1.0 844 $3,700 $4.38 2d 1 0.34mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $3,999 $4.74 2d 1 0.34mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 2d 1 0.34mi
1830 S Ocean Dr #3909 Hallandale Beach, FL 1.0 1.0 844 $5,000 $5.92 24d 1 0.34mi
1830 S Ocean Dr #4612 Hallandale Beach, FL 1.0 1.0 844 $4,950 $5.86 24d 1 0.34mi
1830 S Ocean Dr #4005 Hallandale Beach, FL 1.0 1.0 811 $4,600 $5.67 24d 1 0.34mi
1830 S Ocean Dr #1709 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 24d 1 0.34mi
1830 S Ocean Dr #4307 Hallandale Beach, FL 1.0 1.0 871 $4,100 $4.71 24d 1 0.34mi
1830 S Ocean Dr #3407 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 24d 1 0.34mi
1830 S Ocean Dr #4712 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 24d 1 0.34mi
1830 S Ocean Dr #4309 Hallandale Beach, FL 1.0 1.0 844 $3,900 $4.62 24d 1 0.34mi
1830 S Ocean Dr #1107 Hallandale Beach, FL 1.0 1.0 871 $3,750 $4.31 24d 1 0.34mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $4,999 $5.92 21d 1 0.34mi
1830 S Ocean Dr #2409 Hallandale Beach, FL 1.0 1.0 844 $4,300 $5.09 14d 1 0.34mi
1830 S Ocean Dr #2412 Hallandale Beach, FL 1.0 1.0 844 $3,600 $4.27 10d 1 0.34mi
1830 S Ocean Dr #4412 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 8d 1 0.34mi
1830 S Ocean Dr #3605 Hallandale Beach, FL 1.0 1.0 811 $4,500 $5.55 3d 1 0.34mi
1830 S Ocean Dr #4709 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 3d 1 0.34mi
1800 S Ocean Dr #909 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 24d 1 0.39mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 21d 1 0.39mi

HOA detail condo

Monthly dues
$829 · $9,948/yr
Likely covers
poolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-06-07
    days on market $307,000 Active 515 DOM
  2. 2026-06-04
    days on market $307,000 Active 512 DOM
  3. 2026-06-03
    days on market $307,000 Active 511 DOM
  4. 2026-06-02
    days on market $307,000 Active 510 DOM
  5. 2026-06-01
    days on market $307,000 Active 509 DOM
  6. 2026-05-31
    days on market $307,000 Active 508 DOM
  7. 2025-01-09
    listed $307,000 Active
  8. 2025-01-08
    historical
  9. 2024-09-30
    price $307,000
  10. 2024-08-29
    listed $320,000 Active
  11. 2024-08-22
    historical
  12. 2006-07-12
    soldstatus $280,000
  13. 1976-04-01
    soldstatus $34,000
  14. 1974-12-01
    soldstatus $28,100

ⓘ 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
$6,010 · $501/mo
Projected year-2 tax
$6,010 · $501/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥103°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
$43,908
− Mortgage interest
−$17,197
− Property taxes
−$6,010
− Insurance
−$2,332
− Repairs & maintenance
−$3,513
− Management
−$3,513
− HOA
−$9,948
− Depreciation
−$8,931
Taxable loss
−$7,536
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,809
After-tax cash flow
$-1,114/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

+992.5% since first listed
8 events — show timeline
  • 2025-01-09 Listed $307,000 MARMLS
  • 2025-01-08 Listing Removed MARMLS
  • 2024-09-30 Price Changed $307,000 MARMLS
  • 2024-08-29 Listed $320,000 MARMLS
  • 2024-08-22 Coming Soon MARMLS
  • 2006-07-12 Sold (Public Records) $280,000 Public Records
  • 1976-04-01 Sold (Public Records) $34,000 Public Records
  • 1974-12-01 Sold (Public Records) $28,100 Public Records

Property tax history

+5.8%/yr

Latest (2025): $6,010 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…