5300 Washington St Unit E208 · Hollywood, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 105°F)
- 6 days/yr
- Hot days in 30 yrs
- 24 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
- 2 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 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
- Livability +3.8/5.0
- Condition / age +3.8/5.0
- Rent growth +3.1/5.0
- Schools +3.0/10.0
- Appreciation +0.0/10.0
$79,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
MOVE RIGHT-IN! Great 1 / 1.5 condo at THE BEVERLY HILLS COMMUNITY on the 2nd floor within 5 miles of the famous HOLLYWOOD BEACH, SOLD FURNISHED! Enjoy the view of the manicured gardens and pool area from your private porch! This unit offers IMPACT WINDOWS Throughout (Except window in living rm. ) NEWER A/C (2022) with humidistat & WATER HEATER (2019) Clean Kitchen updated with Stainless Steell appliances & newer ceiling with recess lighting. Both Bathroom have been remodeled with new vanities, toilets, mirrors and the master suite have a new shower with sliding glass door. X-storage. 50 YEARS COMPLETE. Seasonal rental after one year. Gated community secure.
Key facts
- Private porch
- Newer a/c
- Manicured gardens
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.5-bath condo listed at $80k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $319 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $80k).
- Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.1% 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: Orange Brook Elementary School (math 27% / reading 34%, grade F, #1,862 of 2,144 statewide, top 88%, 679 students, 80% FRL); Apollo Middle School (math 35% / reading 47%, grade F, #353 of 571 statewide, top 63%, 1,168 students, 71% FRL); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 74% FRL vs 51% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.4%/yr); 734 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 84d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% 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).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $550 of loan paydown is wiped out by about $2k 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.
- At projected returns (-3.0% appreciation + 2.4% rent growth), your $22k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- It's been on market 121 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts; this cycle's ask has dropped $15k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 28% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 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
- 2.13% ✓
- Cap rate
- 11.11%
- Cash-on-cash
- 17.19%
- DSCR
- 1.77
- GRM
- 3.9
CMA / ARV
- ARV (median comp)
- $105,775
- List price
- $79,500
- Delta
- -24.84%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5300 Washington St Unit O326 | 0.00mi | 1/1.5 | 720 (0%) | 2mo | $73,000 | $101 | 98 |
| 5300 Washington St Unit H134 | 0.10mi | 1/1.0 | 720 (0%) | 0mo | $74,000 | $103 | 93 |
| 1000 Hillcrest Ct #215 | 0.16mi | 1/1.5 | 744 (+3%) | 1mo | $122,000 | $164 | 86 |
| 6237 SW 23rd St | 1.25mi | 2/2.0 (+1) | 750 (+4%) | 0mo | $425,000 | $567 | 51 |
| 4330 Hillcrest Dr #807 | 0.73mi | 1/1.5 | 844 (+17%) | 0mo | $105,000 | $124 | 40 |
| 4001 Hillcrest Dr #614 | 0.84mi | 1/1.5 | 844 (+17%) | 1mo | $95,000 | $113 | 39 |
| 3800 Hillcrest Dr #310 | 0.90mi | 1/1.5 | 844 (+17%) | 1mo | $140,000 | $166 | 39 |
| 4100 SW 28th St | 1.30mi | 2/1.0 (+1) | 800 (+11%) | 1mo | $350,000 | $438 | 39 |
| 5026 SW 21st St SW | 0.65mi | 2/1.0 (+1) | 618 (-14%) | 1mo | $365,000 | $591 | 38 |
| 510 S Park Rd Unit 25-10 | 1.27mi | 1/1.0 | 841 (+17%) | 0mo | $205,000 | $244 | 38 |
| 610 S Park Rd Unit 35-1 | 1.31mi | 1/1.0 | 841 (+17%) | 0mo | $205,000 | $244 | 38 |
| 3850 Washington St #1115 | 0.87mi | 1/1.5 | 844 (+17%) | 3mo | $152,000 | $180 | 37 |
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 · 2.41% rent growth · sell at horizon
- IRR
- 7.8%
- Equity multiple
- 1.30×
- Total profit
- $6,747
- Equity at exit
- $11,854
- IRR
- 16.5%
- Equity multiple
- 2.31×
- Total profit
- $29,258
- Equity at exit
- $6,874
Cash invested: $22,260 (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
Active competition Active MLS
- For sale now
- 2 active · 5 under contract
- Median asking
- $156,400 ($233/sqft)
- Median days on market
- 222 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -36.9% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33021
- Rents YoY
- 2.4%
- Active inventory
- 734
- Price-to-rent
- 3.9×
Monthly cashflow live
- Estimated rent
- $1,690 high interval (Pro) →
- Mortgage (P&I)
- −$417
- Tax est. 1.5%
- −$99 /mo · $1,192/yr
- Insurance
- −$33
- HOA
- −$467
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$355
- Net cashflow
- $319
Break-even live
Sensitivity live
| Price | -10% $374 | -5% $346 | +0% $319 | +5% $291 | +10% $264 |
|---|---|---|---|---|---|
| Rent | -10% $185 | -5% $252 | +0% $319 | +5% $386 | +10% $452 |
| Rate | -1.0pp $359 | -0.5pp $339 | base $319 | +0.5pp $298 | +1.0pp $277 |
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
- $19,875
- Closing costs
- $2,385
- Club membership (one-time)
- —
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5300 Washington St Hollywood, FL | 1.0–2.0 | 1.5–2.0 | 899 | $1,600 | $1.78 | 74d | 4 | 0.02mi |
| 5300 Washington St Hollywood, FL | 1.0–2.0 | 1.5–2.0 | 899 | $1,650 | $1.84 | 19d | 3 | 0.02mi |
| 5500 Washington St Hollywood, FL | 1.0–3.0 | 1.0–2.0 | 1000 | $1,590 | $1.59 | 5d | 11 | 0.16mi |
| 981 Hillcrest Ct #115 Hollywood, FL | 1.0 | 1.5 | 744 | $1,599 | $2.15 | 2d | 1 | 0.22mi |
| 4917 Washington St Hollywood, FL | 1.0 | 1.0 | 600 | $1,300 | $2.17 | 103d | 1 | 0.24mi |
| 5769 Washington St Unit G21 Hollywood, FL | 1.0 | 1.0 | 670 | $1,650 | $2.46 | 26d | 1 | 0.37mi |
| 5685 Flagler St Unit 2 Hollywood, FL | 2.0 | 1.0 | 420 | $1,900 | $4.52 | 109d | 1 | 0.40mi |
| 5685 Flagler St Unit 2 Hollywood, FL | 2.0 | 1.0 | 420 | $1,800 | $4.29 | 78d | 1 | 0.40mi |
| 5712 Mayo St Unit 1 Hollywood, FL | 2.0 | 1.0 | 685 | $2,550 | $3.72 | 36d | 1 | 0.43mi |
| 5821 Washington St Hollywood, FL | 1.0 | 1.0 | 650 | $1,775 | $2.73 | 120d | 2 | 0.43mi |
| 5825 Washington St Unit 40-B Hollywood, FL | 1.0 | 1.0 | 650 | $1,650 | $2.54 | 11d | 1 | 0.44mi |
| 5835 Washington St #52 Hollywood, FL | 1.0 | 1.0 | 650 | $1,625 | $2.50 | 106d | 1 | 0.46mi |
| 5835 Washington St #52 Hollywood, FL | 1.0 | 1.0 | 650 | $1,550 | $2.38 | 85d | 1 | 0.46mi |
| 5855 Washington St Hollywood, FL | 1.0 | 1.0 | 450 | $1,450 | $3.22 | 6d | 1 | 0.46mi |
| 5901 Washington St #247 Hollywood, FL | 1.0 | 1.0 | 650 | $1,650 | $2.54 | 103d | 1 | 0.47mi |
| 5901 Washington St #247 Hollywood, FL | 1.0 | 1.0 | 650 | $1,600 | $2.46 | 120d | 1 | 0.47mi |
| 5740 Mayo St #4 Hollywood, FL | 2.0 | 1.0 | 550 | $1,895 | $3.45 | 120d | 1 | 0.48mi |
| 5841 Washington St #60 Hollywood, FL | 1.0 | 1.0 | 650 | $1,690 | $2.60 | 76d | 1 | 0.48mi |
| 5731 Flagler St Apt 3 Hollywood, FL | 1.0 | 1.0 | 450 | $1,650 | $3.67 | 11d | 1 | 0.49mi |
| 4912 Van Buren St Unit B Hollywood, FL | — | 1.0 | 500 | $1,350 | $2.70 | 27d | 1 | 0.53mi |
| 900 Tallwood Ave #207 Hollywood, FL | 1.0 | 1.0 | 640 | $1,575 | $2.46 | 116d | 1 | 0.54mi |
| 900 Tallwood Ave #207 Hollywood, FL | 1.0 | 1.0 | 640 | $1,500 | $2.34 | 39d | 1 | 0.54mi |
| 5981 Washington St #219 Hollywood, FL | 1.0 | 1.0 | 450 | $1,500 | $3.33 | 120d | 1 | 0.54mi |
| 5401 SW 20th St Unit B West Park, FL | 1.0 | 1.0 | 600 | $1,500 | $2.50 | 120d | 1 | 0.57mi |
| 5849 Wiley St Hollywood, FL | 1.0 | 1.0 | 350 | $1,475 | $4.21 | 120d | 1 | 0.59mi |
| 5836 Mayo St Unit 2 Hollywood, FL | — | 1.0 | 600 | $1,200 | $2.00 | 72d | 1 | 0.59mi |
| 5112 Hollywood Blvd #3 Hollywood, FL | 1.0 | 1.0 | 650 | $1,550 | $2.38 | 112d | 1 | 0.61mi |
| 5112 Hollywood Blvd Hollywood, FL | 1.0–2.0 | 1.0 | 727 | $1,600 | $2.20 | 114d | 2 | 0.61mi |
| 5230 Hollywood Blvd Hollywood, FL | 1.0–4.0 | 1.0–2.0 | 956 | $1,500 | $1.57 | 84d | 1 | 0.62mi |
| 5420 Hollywood Blvd Unit 208 Hollywood, FL | 1.0 | 1.0 | 700 | $1,775 | $2.54 | 98d | 1 | 0.62mi |
| 5420 Hollywood Blvd Unit 208 Hollywood, FL | 1.0 | 1.0 | 700 | $1,775 | $2.54 | 99d | 1 | 0.62mi |
| 5420 Hollywood Blvd Unit 208 Hollywood, FL | 1.0 | 1.0 | 650 | $1,750 | $2.69 | 34d | 1 | 0.62mi |
| 5420 Hollywood Blvd Unit 202 Hollywood, FL | 1.0 | 1.0 | 650 | $1,750 | $2.69 | 55d | 1 | 0.63mi |
| 5450 Hollywood Blvd #108 Hollywood, FL | 1.0 | 1.0 | 650 | $1,895 | $2.92 | 44d | 1 | 0.63mi |
| 5450 Hollywood Blvd Unit 107 Hollywood, FL | 1.0 | 1.0 | 650 | $1,895 | $2.92 | 55d | 1 | 0.63mi |
| 5450 Hollywood Blvd Unit 202 Hollywood, FL | 1.0 | 1.0 | 650 | $1,750 | $2.69 | 55d | 1 | 0.63mi |
| 4928 Hollywood Blvd Apt 10 Hollywood, FL | 1.0 | 1.0 | 680 | $1,500 | $2.21 | 24d | 1 | 0.64mi |
| 5931 Wiley St Unit 5931 Hollywood, FL | 1.0 | 1.0 | 650 | $1,600 | $2.46 | 120d | 1 | 0.66mi |
| 5141 Hollywood Blvd Unit 209 Hollywood, FL | 2.0 | 1.0 | 700 | $2,175 | $3.11 | 98d | 1 | 0.66mi |
| 5141 Hollywood Blvd Apt 206 Hollywood, FL | 1.0 | 1.0 | 700 | $1,825 | $2.61 | 98d | 1 | 0.67mi |
Property features AI
Finance
- Other
- Taxes listed (information provided)
- Financial info
- Land lease of $10 monthly (land lease expires 2067-01-01)
- HOA & community
- Association membership with monthly feeMonthly HOA fee: $467Association amenities include heated pool, pool, clubhouse, fitness center, billiard room, game room, community room, cabana, picnic area, library, hobby room, shuffleboard court, dog park, storage, parking, laundry, manager on site, maintenance, maintenance of grounds and structure, roof repairs, pest control, security, gated community, recreation facilities, kitchen facilities, hobby room, trash service, elevator(s), trash chute, and reserve fundsCommunity of 669 unitsSenior community
Exterior
- Parking
- Assigned parking and guest parking (1 total parking space)
- Security
- Closed-circuit camerasKey card entrySmoke detector(s)Security fenceEntry phone/intercomGated community (no guard)Grillwork
- Utilities
- Public waterPublic sewerCircuit breaker electric serviceCable available, phone available, electricity available, sewer connected, water connectedAsphalt road frontage on a publicly maintained city street
- Home design
- CondominiumOne levelEntry on level 2Faces southResale property
- Construction
- Block constructionOther roof
- Exterior features
- Screened patio and screened porchPatio and porchCabanaGazeboStorageOther outbuildingsFenced with gate and split-rail fencing
Interior
- Kitchen
- Electric rangeMicrowaveRefrigerator
- Bedrooms
- One main-level bedroom
- Flooring
- Ceramic tile
- Bathrooms
- 1 full bathroom1 half bathroom
- Heating & cooling
- Central heating (electric)Central airCeiling fan(s)Humidity control
- Interior features
- Walk-in closet(s)Storm windowsFurnished
- Laundry & utility
- Common area laundry
HOA detail $467/mo · $5,604/yr condo
- Likely covers
- waterpoolsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $79,500 Active 121 DOM
-
2026-09-22days on market $79,500 Active 120 DOM
-
2026-09-21days on market $79,500 Active 119 DOM
-
2026-09-20days on market $79,500 Active 118 DOM
-
2026-09-18days on market $79,500 Active 116 DOM
-
2026-09-17days on market $79,500 Active 115 DOM
-
2026-09-16days on market $79,500 Active 114 DOM
-
2026-09-15days on market $79,500 Active 113 DOM
-
2026-09-14days on market $79,500 Active 112 DOM
-
2026-09-13days on market $79,500 Active 111 DOM
-
2026-09-12pricedays on market $79,500 Active 110 DOM
-
2026-09-11days on market $89,500 Active 109 DOM
-
2026-09-05days on market $89,500 Active 103 DOM
-
2026-09-04days on market $89,500 Active 102 DOM
-
2026-09-03days on market $89,500 Active 101 DOM
-
2026-08-31days on market $89,500 Active 98 DOM
-
2026-08-29days on market $89,500 Active 96 DOM
-
2026-08-28days on market $89,500 Active 95 DOM
-
2026-08-27days on market $89,500 Active 94 DOM
-
2026-08-25days on market $89,500 Active 92 DOM
-
2026-08-24days on market $89,500 Active 91 DOM
-
2026-08-23days on market $89,500 Active 90 DOM
-
2026-08-22days on market $89,500 Active 89 DOM
-
2026-08-21days on market $89,500 Active 88 DOM
-
2026-08-20days on market $89,500 Active 87 DOM
-
2026-08-19days on market $89,500 Active 86 DOM
-
2026-08-18days on market $89,500 Active 85 DOM
-
2026-08-17days on market $89,500 Active 84 DOM
-
2026-08-16days on market $89,500 Active 83 DOM
-
2026-08-15days on market $89,500 Active 82 DOM
-
2026-08-14days on market $89,500 Active 81 DOM
-
2026-08-13days on market $89,500 Active 80 DOM
-
2026-08-12days on market $89,500 Active 79 DOM
-
2026-08-11days on market $89,500 Active 78 DOM
-
2026-08-10days on market $89,500 Active 77 DOM
-
2026-08-09days on market $89,500 Active 76 DOM
-
2026-08-08days on market $89,500 Active 75 DOM
-
2026-08-06days on market $89,500 Active 73 DOM
-
2026-08-05days on market $89,500 Active 72 DOM
-
2026-08-03days on market $89,500 Active 70 DOM
-
2026-07-31days on market $89,500 Active 67 DOM
-
2026-07-28pricedays on market $89,500 Active 64 DOM
-
2026-07-26days on market $94,500 Active 62 DOM
-
2026-07-24days on market $94,500 Active 60 DOM
-
2026-07-23days on market $94,500 Active 59 DOM
-
2026-07-22days on market $94,500 Active 58 DOM
-
2026-07-21days on market $94,500 Active 57 DOM
-
2026-07-20days on market $94,500 Active 56 DOM
-
2026-07-18days on market $94,500 Active 53 DOM
-
2026-07-16days on market $94,500 Active 52 DOM
ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 6 d/yr ≥105°F today · 24 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 2 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
- $20,284
- − Mortgage interest
- −$4,453
- − Property taxes
- −$1,192
- − Insurance
- −$398
- − Repairs & maintenance
- −$1,623
- − Management
- −$1,623
- − HOA
- −$5,604
- − Depreciation
- −$2,313
- Taxable income
- $3,079
- Est. tax owed @ 24.0%
- −$739
- After-tax cash flow
- $3,089/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 · 13 photos
This is a well-maintained and updated condo with good condition and curb appeal. It has a good location and amenities, making it a good investment opportunity.
Value-add opportunities
- Both Paint the exterior walls and trim — Painting the exterior walls and trim can improve the curb appeal and increase the resale and rental value of the property. ↑
- Both Upgrade the flooring — Upgrading the flooring can improve the overall aesthetic of the property and increase its resale and rental value. ↑
- Both Install new windows — Installing new windows can improve the energy efficiency of the property and increase its resale and rental value. ↑
ⓘ 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.
Zoned Schools
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
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)
- 48,464
- Household income
- $71,318
- Rent vs Own
- Severe rent burden
- 20% 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 0.65)
- Race & ethnicity
- White 45% Hispanic / Latino 37% Two or more races 17% Black 13% Asian 3%
- Hispanic origin (detail)
- Puerto Rican 5% Cuban 10% Dominican 2%
- Common ancestry
- Romanian 3% Scotch-Irish 2% Hispanic 2%
- Foreign-born
- 35% · Canada, Jamaica, Dominican Republic
- Languages at home
- 53% English-only · Spanish 33% French/Haitian/Cajun 4% 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
- ▼ -404.28%
- Current HPI
- 429.7129
- Rent YoY
- ▲ 2.41%
- 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
-36.6% since first listed9 events — show timeline
- 2026-05-22 Listed $94,500 Beaches MLS
- 2026-04-18 Listing Removed — MARMLS
- 2026-01-22 Price Changed $109,000 MARMLS
- 2025-12-02 Price Changed $115,000 MARMLS
- 2025-06-11 Listing Removed — MARMLS
- 2025-06-10 Listed $133,000 MARMLS
- 2025-04-11 Price Changed $134,000 MARMLS
- 2025-01-13 Price Changed $145,000 MARMLS
- 2025-01-11 Listed $149,000 MARMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…