CashFlowRE
Sign in Sign up
1849 S Ocean Dr #1405
C+ Composite 61.48
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 +23.3/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.5/10.0
  • 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

$249,000

1849 S Ocean Dr #1405 · Hallandale Beach, FL 33009
1 bd · 1.0 ba · 870 sqft · Condo public records · 192 Days on market
Built 1971 $769/mo HOA · 20% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This bright and comfortable residence offers the perfect coastal lifestyle — just steps from the ocean. The unit features a spacious living room, a stylish bedroom, a large functional kitchen, and an updated bathroom. A brand-new air conditioning system has recently been installed, adding comfort and efficiency. Residents enjoy resort-style amenities, including a heated pool, sauna, fitness center, club/social room, and direct Intracoastal access. The building offers great maintenance and security, and is conveniently located near top dining, shopping, recreation, and major transportation routes. Community rules permit annual rentals only, subject to association approval. This is a fa

Key facts

  • Fitness center
  • Sauna
  • Updated bathroom

Tags

PLAZA TOWERS SOUTH CONDOMINIUMUPDATED BATHROOMRESORT-STYLE AMENITIESHEATED POOLSAUNAFITNESS CENTER

Property features AI

Finance

  • Financial info: Pets allowed with restrictions or possible restrictions (conditional/no)
  • HOA & community: Monthly association fee; Association fee includes amenities, common areas, cable TV, insurance, laundry, grounds maintenance, structure maintenance, and security; Community amenities include clubhouse, fitness center, laundry, pool, sauna, storage, tennis courts, trash service, vehicle wash area, and elevators

Exterior

  • Parking: Assigned parking (one covered space); 1-car carport
  • Security: Complex fenced; Doorman; Elevator secured; Key card entry
  • Utilities: Association pool (heated)
  • Home design: Attached property; 17-story building; Entry on level 14; Resale unit
  • Construction: Block construction
  • Exterior features: Fence; Has view

Interior

  • Bedrooms: Bedroom located on the main level
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Bedroom on main level; Elevator; Other
  • 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 $249k.

Deal economics

  • At list price, monthly cash flow is $27 ($329/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $249k).
  • Recommended offer: $219k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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; 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 $3,890/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 192 days — a 12% lower offer ($219k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; list at $249k implies a 149% 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 $219,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 192 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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
1.56%
Cap rate
8.48%
Cash-on-cash
7.81%
DSCR
1.35
GRM
5.3

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
-20.4%
Equity multiple
0.32×
Total profit
$-47,540
Equity at exit
$37,127
10-year hold
IRR
-29.0%
Equity multiple
-0.06×
Total profit
$-73,830
Equity at exit
$21,529

Cash invested: $69,720 (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
5.3×

Monthly cashflow live

Estimated rent
$3,890 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$441 /mo · $5,288/yr
Insurance
$104
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$769
Vacancy / Maint / Mgmt
$817
Net cashflow
$27

Break-even live

Break-even rent $3,855
Max offer price $249,000
Occupancy floor 94%

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
$62,250
Closing costs
$7,470
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 3d 1 0.10mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,300 $3.96 24d 1 0.10mi
1850 S Ocean Dr #2909 Hallandale Beach, FL 2.0 1.0 1086 $4,050 $3.73 24d 1 0.10mi
1850 S Ocean Dr #4009 Hallandale Beach, FL 2.0 1.0 1086 $3,900 $3.59 24d 1 0.10mi
1830 S Ocean Dr #3909 Hallandale Beach, FL 1.0 1.0 844 $5,000 $5.92 24d 1 0.12mi
1830 S Ocean Dr #4005 Hallandale Beach, FL 1.0 1.0 811 $4,600 $5.67 24d 1 0.12mi
1830 S Ocean Dr #1709 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 24d 1 0.12mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $3,999 $4.74 2d 1 0.12mi
1830 S Ocean Dr #4709 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 3d 1 0.12mi
1830 S Ocean Dr #4307 Hallandale Beach, FL 1.0 1.0 871 $4,100 $4.71 24d 1 0.12mi
1830 S Ocean Dr #4412 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 7d 1 0.12mi
1830 S Ocean Dr #3112 Hallandale Beach, FL 1.0 1.0 844 $3,700 $4.38 2d 1 0.12mi
1830 S Ocean Dr #2907 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 3d 1 0.12mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 4d 1 0.12mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $4,999 $5.92 20d 1 0.12mi
1830 S Ocean Dr #4112 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 5d 1 0.12mi
1830 S Ocean Dr #2409 Hallandale Beach, FL 1.0 1.0 844 $4,300 $5.09 14d 1 0.12mi
1830 S Ocean Dr #2412 Hallandale Beach, FL 1.0 1.0 844 $3,600 $4.27 10d 1 0.12mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 2d 1 0.12mi
1830 S Ocean Dr #4612 Hallandale Beach, FL 1.0 1.0 844 $4,950 $5.86 24d 1 0.12mi
1830 S Ocean Dr #3407 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 24d 1 0.12mi
1830 S Ocean Dr #4712 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 24d 1 0.12mi
1830 S Ocean Dr #3605 Hallandale Beach, FL 1.0 1.0 811 $4,500 $5.55 3d 1 0.12mi
1830 S Ocean Dr #4309 Hallandale Beach, FL 1.0 1.0 844 $3,900 $4.62 24d 1 0.12mi
1830 S Ocean Dr #4212 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 24d 1 0.12mi
1830 S Ocean Dr #1107 Hallandale Beach, FL 1.0 1.0 871 $3,750 $4.31 24d 1 0.12mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 1d 1 0.15mi
1800 S Ocean Dr #909 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 24d 1 0.15mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 20d 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 3d 2 0.18mi
4111 S Ocean Dr Unit 1557596P Hollywood, FL 1.0 1.0 796 $5,356 $6.73 7d 1 0.21mi
4111 S Ocean Dr #1810 Hollywood, FL 1.0 1.0 1000 $5,500 $5.50 24d 1 0.21mi
4111 S Ocean Dr Unit 1022181P Hollywood, FL 1.0–2.0 1.0–2.0 968 $4,407 $4.55 16d 2 0.21mi
4010 S Ocean Dr Unit T3509 Hollywood, FL 2.0 2.0 1060 $6,000 $5.66 22d 1 0.21mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 24d 1 0.21mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 24d 1 0.21mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL 2.0–3.0 2.0 1118 $5,049 $4.51 15d 2 0.21mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL 2.0 2.0 1097 $4,881 $4.45 7d 1 0.21mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 3d 1 0.21mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 24d 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 23 events

  1. 2026-06-18
    days on market $249,000 Active 192 DOM
  2. 2026-06-17
    days on market $249,000 Active 191 DOM
  3. 2026-06-16
    days on market $249,000 Active 190 DOM
  4. 2026-06-15
    days on market $249,000 Active 189 DOM
  5. 2026-06-13
    days on market $249,000 Active 187 DOM
  6. 2026-06-09
    days on market $249,000 Active 183 DOM
  7. 2026-06-07
    days on market $249,000 Active 181 DOM
  8. 2026-06-04
    days on market $249,000 Active 178 DOM
  9. 2026-06-03
    days on market $249,000 Active 177 DOM
  10. 2026-06-02
    days on market $249,000 Active 176 DOM
  11. 2026-06-01
    days on market $249,000 Active 175 DOM
  12. 2026-05-31
    days on market $249,000 Active 174 DOM
  13. 2026-03-16
    price $249,000
  14. 2026-01-12
    price $259,000
  15. 2025-12-09
    historical $2,400
  16. 2025-12-08
    listed $269,000 Active
  17. 2025-11-05
    listed $2,400
  18. 2025-11-04
    listed $2,400 Active
  19. 2025-11-04
    historical
  20. 2010-02-03
    soldstatus $100,000
  21. 2002-12-11
    soldstatus $129,000
  22. 2001-03-05
    soldstatus $66,500
  23. 1972-01-01
    soldstatus $25,000

ⓘ 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
$5,288 · $441/mo
Projected year-2 tax
$5,288 · $441/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
−$13,948
− Property taxes
−$5,288
− Insurance
−$6,364
− Repairs & maintenance
−$3,734
− Management
−$3,734
− HOA
−$9,228
− Depreciation
−$7,244
Taxable loss
−$2,860
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$686
After-tax cash flow
$1,015/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

+896.0% since first listed
11 events — show timeline
  • 2026-03-16 Price Changed $249,000 MARMLS
  • 2026-01-12 Price Changed $259,000 MARMLS
  • 2025-12-09 Rental Removed $2,400 MARMLS
  • 2025-12-08 Listed $269,000 MARMLS
  • 2025-11-05 Listed for Rent $2,400 MARMLS
  • 2025-11-04 Listing Removed MARMLS
  • 2025-11-04 Listed $2,400 MARMLS
  • 2010-02-03 Sold (Public Records) $100,000 Public Records
  • 2002-12-11 Sold (Public Records) $129,000 Public Records
  • 2001-03-05 Sold (Public Records) $66,500 Public Records
  • 1972-01-01 Sold (Public Records) $25,000 Public Records

Property tax history

+7.4%/yr

Latest (2025): $5,288 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…