CashFlowRE
Sign in Sign up
1425 Arthur St Unit 103A
B+ Composite 78.23
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$90,000

1425 Arthur St Unit 103A · Hollywood, FL 33020
1 bd · 1.5 ba · 597 sqft · Townhouse · 88 Days on market
Built 1967 Good condition $151/sqft · 31% below area Est $131k · 31% under

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

Listing remarks MLS

Spacious 1 bedroom, 1.5 bath condo next to a golf course East of US 1. Screened in patio, first floor entry. Close to beaches, minutes to Downtown Hollywood close to casinos, Aventura and shopping. Small pets ok.

Key facts

  • Electric range
  • Washer and dryer
  • Microwave

Tags

TILE FLOORINGOPEN LIVING AND DINING AREAMICROWAVEELECTRIC RANGEREFRIGERATORWASHER AND DRYER

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath townhouse listed at $90k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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.
  • Zoned schools: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); South Broward High School (math 24% / reading 49%, grade F, #351 of 667 statewide, top 54%, 2,397 students, 59% FRL).
  • Market conditions: Rents flat; 742 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 48d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 34% 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 $622 of loan paydown is wiped out by about $3k 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 88 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago; this cycle's ask has dropped $30k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; 44% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 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 1967 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.78%
Cap rate
14.88%
Cash-on-cash
30.65%
DSCR
2.36
GRM
4.7

CMA / ARV

ARV (median comp)
$130,523
List price
$90,000
Delta
-31.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1425 Arthur St Unit 214B 0.00mi 1/1.5 597 (0%) 4mo $120,000 $201 96
1520 Mckinley St Unit 206E 0.10mi 1/1.5 665 (+11%) 1mo $100,000 $150 76
1351 N 12th Ct Unit 9A 0.31mi 1/1.0 580 (-3%) 4mo $145,000 $250 75
1520 Mckinley St Unit 107E 0.10mi 1/1.5 665 (+11%) 9mo $110,000 $165 69
1551 N 12th Ct Unit 4B 0.38mi 1/1.0 620 (+4%) 13mo $147,500 $238 63
1554 N 12th Ct Unit 11B 0.35mi 1/1.0 620 (+4%) 18mo $144,000 $232 60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.43% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.82×
Total profit
$-4,504
Equity at exit
$13,419
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-691
Equity at exit
$7,782

Cash invested: $25,200 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
36 active · 8 under contract
Months of supply
72.0 mo (1%/mo absorbed)
Median asking
$149,475 ($241/sqft)
Median days on market
144 d
This list price
lowest-priced of the active set
ARV vs active asking
-9.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33020

Rents YoY
0.4%
Active inventory
742
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,602 high interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$38
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$217

Break-even live

Break-even rent $1,327
Max offer price $90,000
Occupancy floor 81%

Sensitivity live

Price -10% $279 -5% $248 +0% $217 +5% $186 +10% $155
Rent -10% $91 -5% $154 +0% $217 +5% $280 +10% $344
Rate -1.0pp $263 -0.5pp $240 base $217 +0.5pp $194 +1.0pp $170

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
$22,500
Closing costs
$2,700
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1425 Arthur St Unit 414B Hollywood, FL 1.0 1.5 597 $1,550 $2.60 17d 1 0.04mi
1425 Arthur St Unit 409B Hollywood, FL 1.0 1.5 597 $1,900 $3.18 10d 1 0.04mi
1520 McKinley St Unit 105E Hollywood, FL 1.0 1.5 665 $1,750 $2.63 8d 1 0.14mi
1520 McKinley St Unit 107E Hollywood, FL 1.0 1.5 665 $1,700 $2.56 66d 1 0.14mi
1533 Cleveland St Hollywood, FL 1.0 1.0 512 $1,200 $2.34 73d 1 0.19mi
1560 McKinley St Unit 115w Hollywood, FL 1.0 1.5 665 $1,500 $2.26 52d 1 0.19mi
1301 N 12th Ct Hollywood, FL 1.0 1.0 465 $1,575 $3.39 43d 2 0.28mi
1301 N 12th Ct Unit 10A Hollywood, FL 1.0 1.0 480 $1,700 $3.54 8d 1 0.29mi
1301 N 12th Ct Unit 12A Hollywood, FL 1.0 1.0 450 $1,475 $3.28 73d 1 0.29mi
1455 N 12th Ct Unit 6B Hollywood, FL 1.0 1.0 580 $1,395 $2.41 60d 1 0.32mi
1708 N 16th Ave #3 Hollywood, FL 2.0 1.0 750 $1,850 $2.47 0d 1 0.34mi
1708 N 16th Ave Apt 2 Hollywood, FL 1.0 1.0 600 $1,500 $2.50 16d 1 0.34mi
1700 Cleveland St #203 Hollywood, FL 1.0 1.0 530 $1,500 $2.83 42d 1 0.34mi
1551 N 12th Ct Unit 10B Hollywood, FL 1.0 1.0 620 $1,500 $2.42 64d 1 0.37mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,450 $2.53 68d 1 0.37mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,400 $2.44 73d 1 0.37mi
1815 McKinley St Unit 9 Hollywood, FL 2.0 1.0 650 $1,750 $2.69 66d 1 0.50mi
1815 McKinley St Unit 9 Hollywood, FL 2.0 1.0 650 $1,750 $2.69 30d 1 0.50mi
1816 Taft St Unit 8 Hollywood, FL 1.0 1.0 500 $1,299 $2.60 18d 1 0.53mi
1825 McKinley St Unit 1-2 Hollywood, FL 1.0 1.0 500 $1,450 $2.90 32d 1 0.53mi
1824 Roosevelt St #1 Hollywood, FL 1.0 1.0 590 $1,595 $2.70 18d 1 0.54mi
1610 Liberty St Unit 7 Hollywood, FL 1.0 1.0 750 $1,525 $2.03 73d 1 0.61mi
1610 Liberty St #1 Hollywood, FL 1.0 1.0 750 $1,550 $2.07 64d 1 0.61mi
1610 Liberty St #1 Hollywood, FL 1.0 1.0 750 $1,500 $2.00 30d 1 0.61mi
1922 McKinley St Unit 3 Hollywood, FL 1.0 2.0 600 $1,500 $2.50 34d 1 0.64mi
1922 McKinley St Unit 3 Hollywood, FL 1.0 2.0 600 $1,500 $2.50 1d 1 0.64mi
1927 Cleveland St Unit 1542853P Hollywood, FL 1.0 570 $2,796 $4.91 48d 1 0.64mi
1927 Roosevelt St Unit 8-A Hollywood, FL 1.0 500 $1,595 $3.19 23d 1 0.66mi
1958 McKinley St Unit 7 Hollywood, FL 2.0 1.0 693 $1,895 $2.73 0d 1 0.69mi
1723 Liberty St #6 Hollywood, FL 1.0 500 $1,200 $2.40 60d 1 0.69mi
1723 Liberty St #6 Hollywood, FL 1.0 500 $1,200 $2.40 54d 1 0.69mi
1723 Liberty St Unit 7 Hollywood, FL 1.0 1.0 600 $1,500 $2.50 73d 1 0.69mi
1723 Liberty St #3 Hollywood, FL 1.0 1.0 650 $1,400 $2.15 42d 1 0.69mi
1723 Liberty St Unit 5 Hollywood, FL 1.0 1.0 650 $1,500 $2.31 60d 1 0.69mi
1723 Liberty St Unit 5 Hollywood, FL 1.0 1.0 650 $1,500 $2.31 54d 1 0.69mi
1723 Liberty St Unit 7 Hollywood, FL 1.0 1.0 600 $1,400 $2.33 51d 1 0.69mi
1944 Taft St Unit 2 Hollywood, FL 2.0 2.0 750 $1,800 $2.40 57d 1 0.70mi
1727 Liberty St Hollywood, FL 1.0 1.0 285 $1,587 $5.56 47d 2 0.71mi
1727 Liberty St Hollywood, FL 1.0 1.0 570 $1,587 $2.78 47d 2 0.71mi
1727 Liberty St Hollywood, FL 1.0–2.0 1.0 570 $1,599 $2.81 14d 2 0.71mi

Property features AI

Finance

Financial info
Pets allowed (yes), size limit: more than 20 lbs
HOA & community
Monthly association feeAssociation covers amenities, common areas, cable TV, electricity, laundry, grounds maintenance, structure maintenance, pool(s), and reserve fundCommunity amenities include clubhouse, laundry, pool, sauna, and elevators

Exterior

Parking
Assigned parkingGuest parking
Security
Complex fencedSecurity/high-impact doors
Utilities
Cable availablePool is heated
Home design
Attached property5-story buildingEntry on level 1
Construction
Block constructionResale property
Exterior features
Balcony (open)Fenced complexSecurity/high-impact doors

Interior

Kitchen
Electric rangeMicrowaveRefrigerator
Flooring
Tile flooring
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
Central heating (electric)Central air conditioning
Interior features
First-floor entryTub with showerBlindsImpact-resistant glass windows
Laundry & utility
Washer and dryer includedLaundry in common area

Listing history 50 events

  1. 2026-08-08
    days on market $90,000 Active 88 DOM
  2. 2026-08-06
    days on market $90,000 Active 86 DOM
  3. 2026-08-05
    days on market $90,000 Active 85 DOM
  4. 2026-08-03
    pricedays on market $90,000 Active 83 DOM
  5. 2026-07-31
    days on market $99,000 Active 80 DOM
  6. 2026-07-28
    days on market $99,000 Active 77 DOM
  7. 2026-07-26
    days on market $99,000 Active 75 DOM
  8. 2026-07-24
    days on market $99,000 Active 73 DOM
  9. 2026-07-23
    days on market $99,000 Active 72 DOM
  10. 2026-07-22
    days on market $99,000 Active 71 DOM
  11. 2026-07-21
    days on market $99,000 Active 70 DOM
  12. 2026-07-20
    days on market $99,000 Active 69 DOM
  13. 2026-07-18
    days on market $99,000 Active 66 DOM
  14. 2026-07-16
    days on market $99,000 Active 65 DOM
  15. 2026-07-15
    days on market $99,000 Active 64 DOM
  16. 2026-07-14
    pricedays on market $99,000 Active 63 DOM
  17. 2026-07-13
    days on market $104,900 Active 62 DOM
  18. 2026-07-13
    days on market $104,900 Active 61 DOM
  19. 2026-07-11
    days on market $104,900 Active 60 DOM
  20. 2026-07-10
    days on market $104,900 Active 59 DOM
  21. 2026-07-09
    days on market $104,900 Active 58 DOM
  22. 2026-07-07
    days on market $104,900 Active 56 DOM
  23. 2026-07-06
    pricedays on market $104,900 Active 55 DOM
  24. 2026-07-06
    days on market $109,900 Active 54 DOM
  25. 2026-07-05
    days on market $109,900 Active 53 DOM
  26. 2026-07-03
    days on market $109,900 Active 52 DOM
  27. 2026-07-02
    days on market $109,900 Active 51 DOM
  28. 2026-07-01
    days on market $109,900 Active 50 DOM
  29. 2026-06-30
    days on market $109,900 Active 49 DOM
  30. 2026-06-29
    days on market $109,900 Active 48 DOM
  31. 2026-06-28
    days on market $109,900 Active 47 DOM
  32. 2026-06-27
    days on market $109,900 Active 46 DOM
  33. 2026-06-26
    days on market $109,900 Active 45 DOM
  34. 2026-06-24
    days on market $109,900 Active 43 DOM
  35. 2026-06-22
    days on market $109,900 Active 41 DOM
  36. 2026-06-21
    days on market $109,900 Active 40 DOM
  37. 2026-06-18
    days on market $109,900 Active 37 DOM
  38. 2026-06-17
    days on market $109,900 Active 36 DOM
  39. 2026-06-16
    days on market $109,900 Active 35 DOM
  40. 2026-06-15
    days on market $109,900 Active 34 DOM
  41. 2026-06-13
    days on market $109,900 Active 32 DOM
  42. 2026-06-09
    days on market $109,900 Active 28 DOM
  43. 2026-06-08
    days on market $109,900 Active 27 DOM
  44. 2026-06-07
    days on market $109,900 Active 26 DOM
  45. 2026-06-04
    pricedays on market $109,900 Active 23 DOM
  46. 2026-06-03
    days on market $120,000 Active 22 DOM
  47. 2026-06-02
    days on market $120,000 Active 21 DOM
  48. 2026-06-01
    days on market $120,000 Active 20 DOM
  49. 2026-05-31
    days on market $120,000 Active 19 DOM
  50. 2026-05-12
    listed $120,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 97% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 26 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
$19,226
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$5,568
− Repairs & maintenance
−$1,538
− Management
−$1,538
− Depreciation
−$2,618
Taxable income
$1,572
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$377
After-tax cash flow
$2,229/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.

Condition & rehab AI · 27 photos

Good 80/100 Cosmetic rehab Est. rehab $2,985–$8,955 screening

This charming and well-maintained 1-bedroom condo in Hollywood is ready for immediate occupancy with minimal cosmetic updates needed.

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and resale value.
  • Both Clean gutters — Improves drainage and prevents water damage

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Hollywood Central Elementary School F FL #1,969/2,144 Nat'l #28,475/41,679 Middle Olsen Middle School F FL #555/571 Nat'l #11,464/14,009 High South Broward High School F FL #351/667 Nat'l #9,347/17,239

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
B Composite livability gradescore 76/100

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 · 2,207,033 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
15% of renters

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

Price history

+64.0% since first listed
7 events — show timeline
  • 2026-06-04 Price Changed $109,900 MARMLS
  • 2026-05-12 Listed $120,000 MARMLS
  • 2016-10-21 Sold (MLS) $62,500 MARMLS
  • 2016-09-07 Pending MARMLS
  • 2016-08-25 Relisted MARMLS
  • 2016-08-25 Listing Removed MARMLS
  • 2016-03-28 Listed $67,000 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…