CashFlowRE
Sign in Sign up
1109 NE 4th Ct
F Composite 31.25
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +7.0/30.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$689,000

1109 NE 4th Ct · Hallandale Beach, FL 33009
3 bd · 2.0 ba · 2,011 sqft · SingleFamily public records · 21 Days on market
Built 1968 7,499 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this spacious one-story home in East Hallandale Beach, offering comfort, flexibility, and a convenient location. The property features bright interior living space, an enclosed Florida room, covered patio, circular driveway, and a rear storage structure for added utility. Ideally situated near US-1 and just minutes from the beach, shopping, and dining

Key facts

  • One story home
  • Covered patio
  • Convenient location

Tags

ONE STORY HOMEENCLOSED FLORIDA ROOMCOVERED PATIOCIRCULAR DRIVEWAYREAR STORAGE STRUCTURECONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Attached garage; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Faces south; Block construction
  • Construction: Block construction
  • Exterior features: No notable exterior features listed

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: At least one bedroom on the main level
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning
  • Interior features: Bedroom on the main level; First-floor entry; Florida room
  • Laundry & utility: Washer; Dryer

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 3-bed/2.0-bath single-family listed at $689k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • To cash-flow at today's rent, offer at most $435k (36.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $503k (27.0% below list).
  • Recommended offer: $435k (36.9% 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 24d 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 $5,032/mo this rent would consume 116% 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 $5k of loan paydown is wiped out by about $21k 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 21 days — a 2% lower offer ($679k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $51k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $434,945 (36.9% 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. Built in 1968 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.73%
Cap rate
4.53%
Cash-on-cash
-6.29%
DSCR
0.72
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$1,476,074
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1032 NE 4th Ct 0.03mi 3/2.0 1,722 (-14%) 2mo $659,000 $383 73
1260 S 13th Ave 0.69mi 3/3.0 2,283 (+14%) 7mo $1,675,000 $734 36

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
-35.5%
Equity multiple
-0.12×
Total profit
$-215,454
Equity at exit
$102,732
10-year hold
IRR
-70.7%
Equity multiple
-0.83×
Total profit
$-353,072
Equity at exit
$59,572

Cash invested: $192,920 (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
11.4×

Monthly cashflow live

Estimated rent
$5,032 high interval (Pro) →
Mortgage (P&I)
$3,613
Tax from tax record
$1,087 /mo · $13,041/yr
Insurance
$287
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,057
Net cashflow
$-1,438

Break-even live

Break-even rent $6,853
Max offer price $434,945
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
$172,250
Closing costs
$20,670
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
1101 NE 5th St Hallandale Beach, FL 2.0 2.0 2200 $6,200 $2.82 16d 1 0.07mi
1124 NE 6th St Hallandale Beach, FL 3.0 2.0 1892 $5,495 $2.90 24d 1 0.09mi
1008 Moffett St Hallandale Beach, FL 4.0 1.0 1500 $5,000 $3.33 24d 1 0.40mi
1745 E Hallandale Beach Blvd Ph 05W Hallandale Beach, FL 3.0 3.0 1715 $5,000 $2.92 3d 1 0.42mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 24d 1 0.48mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 24d 1 0.48mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 15d 1 0.48mi
1527 Mayo St Hollywood, FL 4.0 2.0 1462 $4,995 $3.42 15d 1 0.55mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 24d 1 0.59mi
1422 Wiley St Hollywood, FL 4.0 3.5 1746 $3,990 $2.29 5d 1 0.59mi
1422 Wiley St Hollywood, FL 4.0 3.5 1746 $3,990 $2.29 24d 1 0.59mi
208 NE 2nd Ave Hallandale Beach, FL 4.0 2.0 1542 $4,650 $3.02 24d 1 0.64mi
468 Golden Isles Dr Unit 202 Hallandale Beach, FL 3.0 2.5 2300 $5,800 $2.52 24d 1 0.69mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $4,120 $4.10 1d 62 0.72mi
1529 Shoreline Way Hollywood, FL 3.0 2.5 1784 $7,500 $4.20 7d 1 0.73mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.0 1784 $7,500 $4.20 1d 1 0.73mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.5 1784 $7,750 $4.34 12d 1 0.73mi
1241 S 13th Ave Unit 1241 Hollywood, FL 3.0 2.5 2514 $8,000 $3.18 24d 1 0.74mi
2500 Parkview Dr #1112 Hallandale Beach, FL 2.0 2.0 1580 $3,800 $2.41 24d 1 0.77mi
1448 Dewey St Unit 1448 Hollywood, FL 4.0 2.0 1459 $4,999 $3.43 24d 1 0.84mi
822 NE 25th Ave Hallandale Beach, FL 3.0 2.5 2083 $5,000 $2.40 24d 1 0.85mi
1309 Funston St Unit 1309 Hollywood, FL 4.0 2.0 1733 $8,000 $4.62 24d 1 0.86mi
1305 Funston St Hollywood, FL 4.0 3.0 1767 $6,995 $3.96 24d 1 0.86mi
1305 Funston St Hollywood, FL 4.0 3.0 1767 $6,995 $3.96 3d 1 0.86mi
2753 S Parkview Dr Hallandale Beach, FL 2.0 2.0 1680 $3,699 $2.20 17d 1 0.87mi
2414 NE 11th St Hallandale Beach, FL 3.0 2.5 2083 $3,800 $1.82 5d 1 0.88mi
513 Leslie Dr #513 Hallandale Beach, FL 3.0 2.0 1624 $5,250 $3.23 24d 1 0.89mi
825 NE 26th Ave Hallandale Beach, FL 3.0 2.0 1844 $4,200 $2.28 24d 1 0.90mi
523 Leslie Dr Hallandale Beach, FL 3.0 2.0 1624 $4,950 $3.05 24d 1 0.91mi
1364 Harbor Vw W Hollywood, FL 3.0 2.5 2126 $5,200 $2.45 24d 1 0.91mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $7,129 $7.05 1d 5 0.95mi
2600 E Hallandale Beach Blvd Unit T2002 SEASONAL Hallandale Beach, FL 3.0 3.0 1577 $7,500 $4.76 24d 1 0.96mi
212 SW 1st Ave Hallandale Beach, FL 4.0 3.0 1800 $10,000 $5.56 24d 1 0.97mi
1403 Adams St Hollywood, FL 3.0 2.0 1459 $4,500 $3.08 24d 1 1.00mi
1403 Adams St Unit 1403 Hollywood, FL 3.0 2.0 1459 $4,200 $2.88 24d 1 1.00mi
1239 Washington St Unit 1239 Hollywood, FL 3.0 2.0 1721 $5,600 $3.25 20d 1 1.00mi
1230 Adams St Hollywood, FL 4.0 3.0 2245 $7,500 $3.34 24d 1 1.03mi
2723 E Hallandale Beach Blvd Unit 1049813P Hollywood, FL 3.0 2.0 1496 $6,498 $4.34 3d 1 1.07mi
220 SW 3rd Ave Hallandale Beach, FL 4.0 2.0 1734 $4,500 $2.60 24d 1 1.08mi
220 SW 3rd Ave Hallandale Beach, FL 4.0 2.0 1734 $4,800 $2.77 7d 1 1.08mi

Listing history 26 events

  1. 2026-06-18
    days on market $689,000 Active 21 DOM
  2. 2026-06-17
    days on market $689,000 Active 20 DOM
  3. 2026-06-16
    days on market $689,000 Active 19 DOM
  4. 2026-06-15
    days on market $689,000 Active 18 DOM
  5. 2026-06-13
    pricedays on market $689,000 Active 16 DOM
  6. 2026-06-09
    days on market $740,000 Active 12 DOM
  7. 2026-06-08
    days on market $740,000 Active 11 DOM
  8. 2026-06-07
    days on market $740,000 Active 10 DOM
  9. 2026-06-04
    days on market $740,000 Active 7 DOM
  10. 2026-06-03
    days on market $740,000 Active 6 DOM
  11. 2026-06-02
    days on market $740,000 Active 5 DOM
  12. 2026-06-01
    days on market $740,000 Active 4 DOM
  13. 2026-05-31
    days on market $740,000 Active 3 DOM
  14. 2026-05-29
    listed $740,000 Active
  15. 2026-02-05
    historical
  16. 2025-12-31
    status Active
  17. 2025-09-01
    status Active
  18. 2025-05-31
    status Active
  19. 2025-05-14
    price $749,000
  20. 2025-01-31
    status Active
  21. 2024-11-04
    price $759,000
  22. 2024-09-29
    price $770,000
  23. 2024-05-27
    listed $850,000 Active
  24. 2023-03-23
    soldstatus $667,000
  25. 1981-01-01
    soldstatus $86,000
  26. 1968-09-01
    soldstatus $23,200

ⓘ 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
$13,041 · $1,087/mo
Projected year-2 tax
$13,041 · $1,087/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 · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 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
$60,386
− Mortgage interest
−$38,595
− Property taxes
−$13,041
− Insurance
−$8,564
− Repairs & maintenance
−$4,831
− Management
−$4,831
− Depreciation
−$20,044
Taxable loss
−$29,519
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,084
After-tax cash flow
$-10,173/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

+3089.7% since first listed
13 events — show timeline
  • 2026-05-29 Listed $740,000 MARMLS
  • 2026-02-05 Listing Removed MARMLS
  • 2025-12-31 Relisted MARMLS
  • 2025-09-01 Relisted MARMLS
  • 2025-05-31 Relisted MARMLS
  • 2025-05-14 Price Changed $749,000 MARMLS
  • 2025-01-31 Relisted MARMLS
  • 2024-11-04 Price Changed $759,000 MARMLS
  • 2024-09-29 Price Changed $770,000 MARMLS
  • 2024-05-27 Listed $850,000 MARMLS
  • 2023-03-23 Sold (Public Records) $667,000 Public Records
  • 1981-01-01 Sold (Public Records) $86,000 Public Records
  • 1968-09-01 Sold (Public Records) $23,200 Public Records

Property tax history

+14.9%/yr

Latest (2025): $13,041 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…