1109 NE 4th Ct · Hallandale Beach, FL
Flood risk 7/10 · Major
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.77%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -35.5%
- Equity multiple
- -0.12×
- Total profit
- $-215,454
- Equity at exit
- $102,732
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $689,000 Active 21 DOM
-
2026-06-17days on market $689,000 Active 20 DOM
-
2026-06-16days on market $689,000 Active 19 DOM
-
2026-06-15days on market $689,000 Active 18 DOM
-
2026-06-13pricedays on market $689,000 Active 16 DOM
-
2026-06-09days on market $740,000 Active 12 DOM
-
2026-06-08days on market $740,000 Active 11 DOM
-
2026-06-07days on market $740,000 Active 10 DOM
-
2026-06-04days on market $740,000 Active 7 DOM
-
2026-06-03days on market $740,000 Active 6 DOM
-
2026-06-02days on market $740,000 Active 5 DOM
-
2026-06-01days on market $740,000 Active 4 DOM
-
2026-05-31days on market $740,000 Active 3 DOM
-
2026-05-29$740,000 Active
-
2026-02-05historical
-
2025-12-31status Active
-
2025-09-01status Active
-
2025-05-31status Active
-
2025-05-14price $749,000
-
2025-01-31status Active
-
2024-11-04price $759,000
-
2024-09-29price $770,000
-
2024-05-27$850,000 Active
-
2023-03-23soldstatus $667,000
-
1981-01-01soldstatus $86,000
-
1968-09-01soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+3089.7% since first listed13 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%/yrLatest (2025): $13,041 · -0.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…