CashFlowRE
Sign in Sign up
707 S 19th Ave #2
C+ Composite 63.07
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 +25.2/30.0
  • 1% rule +9.1/10.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

707 S 19th Ave #2 · Hollywood, FL 33020
1 bd · 1.0 ba · 700 sqft · Condo public records · 34 Days on market
Built 1962 $250/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Sale of Three 1 Bedroom Coops fully Renovated. Updated Kitchens, Bathrooms, Impact Glass, New A/C's and Updated Flooring. All are fully rented 2 at $1850 and One at $1600. 12 CAP after expenses great opportun ity for steady money. Unit rented for $1850.

Key facts

  • Updated bathrooms
  • Impact glass
  • Updated flooring

Tags

UPDATED KITCHENSUPDATED BATHROOMSIMPACT GLASSNEW A/C'SUPDATED FLOORING

Property features AI

Finance

  • Other: Pets allowed with no pet restrictions
  • Financial info: No specific investor or income/expense details provided
  • HOA & community: Monthly association fee of $250; HOA covers parking, sewer, trash and water; Laundry available through the association

Exterior

  • Parking: One assigned parking space
  • Utilities: Cable available
  • Home design: Attached property; 2-story building; Entry located on level 1
  • Construction: Block construction; Resale property
  • Exterior features: No notable exterior features listed

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Bedroom located on the main level
  • Flooring: Concrete flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level
  • 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/1.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.2% in Hollywood — 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 76/100 on livability (#232 in FL, #3,548 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, crime B+; Watch: amenities 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; 589 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 34 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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

  • Climate carrying-cost: moderate flood risk; 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 $145,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.41%
Cap rate
8.99%
Cash-on-cash
9.63%
DSCR
1.43
GRM
5.9

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
-5.3%
Equity multiple
0.81×
Total profit
$-7,954
Equity at exit
$22,365
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$833
Equity at exit
$12,969

Cash invested: $42,000 (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 33020

Rents YoY
0.4%
Active inventory
589
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,110 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$231 /mo · $2,772/yr
Insurance
$62
HOA
$250
Vacancy / Maint / Mgmt
$443
Net cashflow
$337

Break-even live

Break-even rent $1,684
Max offer price $150,000
Occupancy floor 79%

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
$37,500
Closing costs
$4,500
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
320 S Federal Hwy Hollywood, FL 2.0 1.0–2.0 742 $2,758 $3.72 24d 9 0.23mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $2,175 $2.19 2d 35 0.27mi
2001 Van Buren St Hollywood, FL 2.0 1.0–2.0 788 $2,801 $3.55 15d 171 0.29mi
1770 S Young Cir Hollywood, FL 2.0 1.0–2.0 881 $3,652 $4.15 2d 42 0.31mi
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $2,764 $2.54 2d 17 0.36mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $2,797 $2.61 2d 14 0.47mi
1776 Polk St Hollywood, FL 1.0–2.0 1.0–2.0 954 $2,843 $2.98 15d 25 0.53mi
2233 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0–2.0 913 $2,540 $2.78 15d 94 0.59mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $2,840 $2.82 2d 62 0.68mi
2630 Madison St Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 0.94mi
2630 Madison St Unit b Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 0.94mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $1,892 $1.94 15d 48 1.12mi
836 NW 10th St Unit 4 Hallandale Beach, FL 1.0 423 $1,250 $2.96 24d 1 1.22mi
1927 Cleveland St Unit 1542853P Hollywood, FL 1.0 570 $2,722 $4.78 3d 1 1.23mi
840 NW 10th St Unit 8 Hallandale Beach, FL 1.0 1.0 441 $1,400 $3.17 24d 1 1.24mi
2829 Van Buren St #208 Hollywood, FL 1.0 460 $1,300 $2.83 13d 1 1.24mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,400 $2.44 24d 1 1.26mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,450 $2.53 19d 1 1.26mi
2806 Taylor St Hollywood, FL 1.0 450 $1,449 $3.22 8d 1 1.27mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 24d 1 1.27mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 8d 1 1.27mi
1533 Cleveland St Hollywood, FL 1.0 1.0 512 $1,200 $2.34 24d 1 1.29mi
1815 McKinley St Unit 9 Hollywood, FL 2.0 1.0 650 $1,750 $2.69 17d 1 1.29mi
2918 Jackson St Hollywood, FL 2.0 1.0 750 $1,700 $2.27 4d 1 1.30mi
2918 Jackson St Unit 1 Hollywood, FL 2.0 1.0 750 $1,700 $2.27 8d 1 1.30mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,850 $2.91 18d 1 1.31mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,800 $2.83 1d 1 1.31mi
1425 Arthur St Unit 414B Hollywood, FL 1.0 1.5 597 $1,750 $2.93 19d 1 1.31mi
2915 Jackson St Hollywood, FL 1.0 1.0 500 $1,425 $2.85 14d 1 1.32mi
2915 Jackson St Unit 12 Hollywood, FL 1.0 1.0 500 $1,425 $2.85 16d 1 1.32mi
1560 McKinley St Unit 115w Hollywood, FL 1.0 1.5 665 $1,500 $2.26 3d 1 1.32mi
2840 Taylor St #28 Hollywood, FL 1.0 1.0 560 $1,800 $3.21 24d 1 1.32mi
1520 McKinley St Unit 107E Hollywood, FL 1.0 1.5 665 $1,700 $2.56 18d 1 1.34mi
2830 Fillmore St Unit 2 Hollywood, FL 1.0 1.0 750 $1,450 $1.93 8d 1 1.35mi
2830 Fillmore St Unit 5 Hollywood, FL 1.0 1.0 700 $1,450 $2.07 24d 1 1.35mi
2915 Plunkett St Unit 10D Hollywood, FL 1.0 1.0 640 $1,700 $2.66 17d 1 1.36mi
1944 Taft St Unit 2 Hollywood, FL 2.0 2.0 750 $1,800 $2.40 8d 1 1.38mi
1816 Taft St Unit 8 Hollywood, FL 1.0 1.0 500 $1,399 $2.80 3d 1 1.38mi
2111 Roosevelt St Unit 3 Hollywood, FL 1.0 1.0 600 $1,425 $2.38 24d 1 1.38mi
1521 N 23rd Ave Hollywood, FL 2.0 2.0 750 $2,000 $2.67 24d 1 1.39mi

HOA detail condo

Monthly dues
$250 · $3,000/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-18
    days on market $150,000 Active 34 DOM
  2. 2026-06-17
    days on market $150,000 Active 33 DOM
  3. 2026-06-16
    days on market $150,000 Active 32 DOM
  4. 2026-06-15
    days on market $150,000 Active 31 DOM
  5. 2026-06-13
    days on market $150,000 Active 29 DOM
  6. 2026-06-09
    days on market $150,000 Active 25 DOM
  7. 2026-06-08
    days on market $150,000 Active 24 DOM
  8. 2026-06-07
    days on market $150,000 Active 23 DOM
  9. 2026-06-04
    days on market $150,000 Active 20 DOM
  10. 2026-06-03
    days on market $150,000 Active 19 DOM
  11. 2026-06-02
    days on market $150,000 Active 18 DOM
  12. 2026-06-01
    days on market $150,000 Active 17 DOM
  13. 2026-05-31
    days on market $150,000 Active 16 DOM
  14. 2026-05-15
    listed $150,000 Active
  15. 2026-04-20
    historical $1,850
  16. 2026-02-27
    listed $1,850
  17. 2025-06-14
    historical $2,000
  18. 2025-06-13
    listed $2,000

ⓘ 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
$2,772 · $231/mo
Projected year-2 tax
$2,772 · $231/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 5/10 Major FEMA zone X (shaded) · 48% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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
$25,323
− Mortgage interest
−$8,402
− Property taxes
−$2,772
− Insurance
−$750
− Repairs & maintenance
−$2,026
− Management
−$2,026
− HOA
−$3,000
− Depreciation
−$4,364
Taxable income
$1,983
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$476
After-tax cash flow
$3,567/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 — Hollywood

Score
76/100
State rank
#232
US rank
#3548

Category grades

Amenities D Commute A+ Cost of living C+ Crime B+ Employment C Housing A+ Health & safety B+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollywood, FL
County
Broward County · 1,963,430 people
City population
109,079
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
46,322
Household income
$56,473
Rent vs Own
63.5% rent · 36.5% own
Severe rent burden
3948.0

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 0.68)
Race & ethnicity
Hispanic / Latino 43% Two or more races 31% White 28% Black 24% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 9% Dominican 3% Salvadoran 3%
Common ancestry
Hispanic 5% Lithuanian 2% Scotch-Irish 1%
Foreign-born
41% · Canada, Jamaica, Dominican Republic
Languages at home
48% English-only · Spanish 38% French/Haitian/Cajun 6% Russian/Polish/Slavic 2%

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
▼ -406.34%
Current HPI
524.7664
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

+7400.0% since first listed
5 events — show timeline
  • 2026-05-15 Listed $150,000 MARMLS
  • 2026-04-20 Rental Removed $1,850 MARMLS
  • 2026-02-27 Listed for Rent $1,850 MARMLS
  • 2025-06-14 Rental Removed $2,000 MARMLS
  • 2025-06-13 Listed for Rent $2,000 MARMLS

Property tax history

+8.2%/yr

Latest (2025): $2,772 · +25.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…