500 NE Three Islands Blvd #223 · Hallandale Beach, FL 33009

$235,000

2 bd · 2.0 ba · 1,400 sqft · Condo public records · 57 Days on market

Built 1974 $1070/mo HOA · 25% of rent

---

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 +24.9/30.0
• 1% rule +10.0/10.0
• DSCR +8.1/10.0
• 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

Listing remarks

Luxury Resort-Style Living at Olympus Condominium – A Must See! Experience waterfront living with spectacular Intracoastal water views from this beautiful 2-bedroom, 2-bath residence at the prestigious Olympus Condominium. This spacious split floor plan offers privacy and comfort, with both bedrooms enjoying water views. Step out onto your private balcony overlooking the water, the perfect place to relax, enjoy morning coffee, or unwind in the evening while taking in the serene waterfront scenery. The primary suite features a large walk-in closet and a peaceful atmosphere ideal for relaxation. The residence welcomes you with double entry doors leading into a bright and spacious waiti

Key facts

• Double entry doors
• Private balcony
• Tennis courts

Tags

• PRIVATE BALCONY
• LARGE WALK-IN CLOSET
• DOUBLE ENTRY DOORS
• OLYMPIC-SIZE SWIMMING POOL
• LANDSCAPED WALKING GARDENS
• TENNIS COURTS

Property features AI

Finance

• Other: Association pool is heated
• Financial info: Pets allowed with size limit; pets over 20 lbs permitted
• HOA & community: Monthly association fee; Association amenities include basketball court, boat dock, billiard room, business center, clubhouse, community kitchen, fitness center, pool, sauna, storage, tennis courts, elevators; Association fee covers common areas, hot water, laundry, grounds and structure maintenance, parking, pest control, pool(s), recreation facilities, roof, sewer, security, trash, water

Exterior

• Parking: Assigned covered detached parking; 1 garage space; Guest parking; Valet available; Garage door opener
• Security: Closed-circuit cameras; Doorman; Secured elevator; Fire alarm; Secured garage/parking; Key card entry; Security guard; Smoke detectors
• Utilities: Central cooling
• Home design: Condominium in a 12-story building; Entry on level 2
• Construction: Block construction; Effective year built
• Exterior features: Courtyard; Tennis courts; Intracoastal access (waterfront)

Interior

• Kitchen: Electric range; Microwave; Dishwasher; Refrigerator
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air conditioning
• Interior features: Closet cabinetry; First-floor entry; Handicap access; Pantry; Split bedrooms; Tub with shower; Walk-in closets; Elevator
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $235k.

Deal economics

• At list price, monthly cash flow is $78 ($940/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $235k).
• Recommended offer: $228k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.9% 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; 1380 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $4,334/mo this rent would consume 100% 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 57 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
• 13 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Watch-outs: property tax is 2.7% of price; flood insurance adds $427/mo; HOA is 25% of rent.
• 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 5→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $227,950 (3.0% below list)

Questions for the listing agent

1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
6. 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?
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: 1.84% ✓
• Cap rate: 8.87%
• Cash-on-cash: 9.21%
• DSCR: 1.41
• GRM: 4.5

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: -19.5%
• Equity multiple: 0.35×
• Total profit: $-42,897
• Equity at exit: $35,039

10-year hold

• IRR: -31.0%
• Equity multiple: -0.05×
• Total profit: $-68,960
• Equity at exit: $20,319

Cash invested: $65,800 (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.

Methodology + full state rankings →

ZIP-level market 33009

• Rents YoY: 0.4%
• Active inventory: 1380
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $4,334 high
• Mortgage (P&I): −$1,232
• Tax from tax record: −$519 /mo · $6,229/yr
• Insurance: −$98
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$1,070
• Vacancy / Maint / Mgmt: −$910
• Net cashflow: $78

Break-even live

Break-even rent $4,235

Max offer price $235,000

Occupancy floor 93%

Sensitivity live

Price	-10% $211	-5% $145	+0% $78	+5% $12	+10% $-55
Rent	-10% $-264	-5% $-93	+0% $78	+5% $250	+10% $421
Rate	-1.0pp $197	-0.5pp $138	base $78	+0.5pp $17	+1.0pp $-45

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: $58,750
• Closing costs: $7,050
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2500 Parkview Dr #2518 Hallandale Beach, FL	2.0	2.0	1280	$4,000	$3.12	14d	1	0.10mi
2500 Parkview Dr #1112 Hallandale Beach, FL	2.0	2.0	1580	$3,800	$2.41	25d	1	0.10mi
2500 Parkview Dr #2518 Hallandale Beach, FL	2.0	2.0	1280	$4,000	$3.12	8d	1	0.10mi
2753 S Parkview Dr Hallandale Beach, FL	2.0	2.0	1680	$3,699	$2.20	18d	1	0.18mi
513 Leslie Dr #513 Hallandale Beach, FL	3.0	2.0	1624	$5,250	$3.23	25d	1	0.20mi
523 Leslie Dr Hallandale Beach, FL	3.0	2.0	1624	$4,950	$3.05	25d	1	0.22mi
825 NE 26th Ave Hallandale Beach, FL	3.0	2.0	1844	$4,200	$2.28	25d	1	0.29mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL	2.0	2.0	1354	$3,950	$2.92	25d	1	0.39mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL	2.0	2.0	1354	$3,650	$2.70	25d	1	0.39mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL	3.0	2.0	1481	$3,900	$2.63	25d	1	0.40mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL	3.0	2.0	1481	$3,900	$2.63	15d	1	0.40mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL	3.0	2.0	1481	$3,600	$2.43	25d	1	0.40mi
1745 E Hallandale Beach Blvd Ph 05W Hallandale Beach, FL	3.0	3.0	1715	$5,000	$2.92	4d	1	0.42mi
3800 S Ocean Dr #1818 Hollywood, FL	2.0	2.0	1270	$4,200	$3.31	8d	1	0.43mi
3800 S Ocean Dr #1818 Hollywood, FL	2.0	2.0	1270	$3,800	$2.99	5d	1	0.43mi
3800 S Ocean Dr Hollywood, FL	2.0	2.0	1301	$3,775	$2.90	6d	2	0.43mi
3800 S Ocean Dr Hollywood, FL	2.0	2.0	1302	$3,750	$2.88	5d	3	0.43mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL	1.0–2.0	1.0–2.0	844	$4,219	$5.00	2d	2	0.45mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	3.0	1.0–3.0	1011	$5,495	$5.44	2d	5	0.46mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	1.0–2.0	1.0–2.0	1070	$5,950	$5.56	21d	4	0.46mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	1.0–2.0	1.0–2.0	1092	$5,950	$5.45	25d	3	0.46mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL	2.0	2.0	1030	$6,950	$6.75	25d	1	0.46mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL	2.0	2.0	1030	$4,500	$4.37	25d	1	0.46mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL	2.0	2.0	1028	$3,650	$3.55	25d	1	0.46mi
2600 E Hallandale Beach Blvd Unit T2002 SEASONAL Hallandale Beach, FL	3.0	3.0	1577	$7,500	$4.76	25d	1	0.46mi
4010 S Ocean Dr Hollywood, FL	1.0–3.0	1.0–3.5	1078	$7,250	$6.73	25d	5	0.47mi
1529 Shoreline Way #1529 Hollywood, FL	3.0	2.5	1784	$7,750	$4.34	13d	1	0.47mi
1529 Shoreline Way #1529 Hollywood, FL	3.0	2.0	1784	$7,500	$4.20	2d	1	0.47mi
1529 Shoreline Way Hollywood, FL	3.0	2.5	1784	$7,500	$4.20	8d	1	0.47mi
2723 E Hallandale Beach Blvd Unit 1049813P Hollywood, FL	3.0	2.0	1496	$6,498	$4.34	4d	1	0.49mi
4010 S Ocean Dr Unit R2102 Hollywood, FL	2.0	2.0	1075	$6,500	$6.05	25d	1	0.49mi
4010 S Ocean Dr Unit T3609 Hollywood, FL	2.0	2.0	1060	$6,300	$5.94	4d	1	0.49mi
4010 S Ocean Dr Unit T3609 Hollywood, FL	2.0	2.0	1060	$6,300	$5.94	25d	1	0.49mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL	2.0	2.0	1097	$4,881	$4.45	8d	1	0.49mi
4010 S Ocean Dr Unit R504 Hollywood, FL	3.0	2.0	1122	$10,000	$8.91	8d	1	0.49mi
4010 S Ocean Dr Unit T3708 Hollywood, FL	3.0	2.5	1361	$8,000	$5.88	25d	1	0.49mi
4010 S Ocean Dr Unit T3509 Hollywood, FL	2.0	2.0	1060	$6,000	$5.66	23d	1	0.49mi
4010 S Ocean Dr Unit R504 Hollywood, FL	3.0	2.0	1122	$10,000	$8.91	25d	1	0.49mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL	2.0–3.0	2.0	1118	$5,049	$4.51	16d	2	0.49mi
4010 S Ocean Dr Unit R1108 Hollywood, FL	3.0	2.5	1361	$12,999	$9.55	25d	1	0.49mi

HOA detail condo

• Monthly dues: $1,070 · $12,840/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 44 events

1. 2026-05-15
   status Pending
2. 2026-04-22
   status Active
3. 2026-03-06
   listed $235,000 Active
4. 2026-03-03
   historical
5. 2026-02-10
   listed $265,000 Active
6. 2026-02-10
   historical
7. 2026-01-22
   price $269,000
8. 2025-12-16
   price $275,000
9. 2025-11-14
   price $278,000
10. 2025-10-09
    price $298,000
11. 2025-09-05
    price $318,000
12. 2025-09-04
    listed $325,000 Active
13. 2023-08-22
    historical
14. 2021-06-14
    soldstatus $215,000
15. 2021-06-11
    soldstatus $215,000 Closed
16. 2021-05-10
    historical Active Under Contract
17. 2021-05-03
    status Active
18. 2021-04-26
    status Pending
19. 2021-04-14
    status Active
20. 2021-02-23
    historical Active Under Contract
21. 2021-01-31
    listed $219,000 Active
22. 2020-12-16
    historical
23. 2020-10-17
    price $215,000
24. 2020-06-19
    listed $225,000 Active
25. 2020-06-17
    historical
26. 2020-05-26
    listed $225,000 Active
27. 2019-10-31
    historical
28. 2019-07-30
    price $204,900
29. 2019-07-11
    price $214,900
30. 2019-07-11
    price $114,900
31. 2019-06-21
    listed $220,000 Active
32. 2019-05-10
    historical
33. 2018-10-27
    price $235,000
34. 2018-08-31
    price $245,000
35. 2018-05-11
    listed $259,000 Active
36. 2018-04-17
    historical
37. 2018-02-21
    price $259,000
38. 2017-08-10
    price $269,000
39. 2016-11-03
    price $274,900
40. 2016-10-18
    listed $285,000 Active
41. 2015-07-08
    historical
42. 2015-06-12
    listed $285,000 Active
43. 2014-01-17
    soldstatus $180,000
44. 1991-11-06
    soldstatus $73,000

ⓘ 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: $6,229 · $519/mo
• Projected year-2 tax: $6,229 · $519/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 9/10 Extreme FEMA zone AE · 98% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 5 d/yr ≥104°F today · 18 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

Taxation est. · year 1

• Rental income: $52,014
• − Mortgage interest: −$13,164
• − Property taxes: −$6,229
• − Insurance: −$6,294
• − Repairs & maintenance: −$4,161
• − Management: −$4,161
• − HOA: −$12,840
• − Depreciation: −$6,836
• Taxable loss: −$1,671
• Est. tax savings @ 24.0%: +$401
• After-tax cash flow: $1,341/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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+221.9% since first listed

44 events — show timeline

• 2026-05-15 Pending — MARMLS
• 2026-04-22 Relisted — MARMLS
• 2026-03-06 Listed $235,000 MARMLS
• 2026-03-03 Listing Removed — MARMLS
• 2026-02-10 Listing Removed — MARMLS
• 2026-02-10 Listed $265,000 MARMLS
• 2026-01-22 Price Changed $269,000 MARMLS
• 2025-12-16 Price Changed $275,000 MARMLS
• 2025-11-14 Price Changed $278,000 MARMLS
• 2025-10-09 Price Changed $298,000 MARMLS
• 2025-09-05 Price Changed $318,000 MARMLS
• 2025-09-04 Listed $325,000 MARMLS
• 2023-08-22 Rental Removed — MARMLS
• 2021-06-14 Sold (Public Records) $215,000 Public Records
• 2021-06-11 Sold (MLS) $215,000 MARMLS
• 2021-05-10 Contingent — MARMLS
• 2021-05-03 Relisted — MARMLS
• 2021-04-26 Pending — MARMLS
• 2021-04-14 Relisted — MARMLS
• 2021-02-23 Contingent — MARMLS
• 2021-01-31 Listed $219,000 MARMLS
• 2020-12-16 Listing Removed — MARMLS
• 2020-10-17 Price Changed $215,000 MARMLS
• 2020-06-19 Listed $225,000 MARMLS
• 2020-06-17 Listing Removed — MARMLS
• 2020-05-26 Listed $225,000 MARMLS
• 2019-10-31 Listing Removed — MARMLS
• 2019-07-30 Price Changed $204,900 MARMLS
• 2019-07-11 Price Changed $214,900 MARMLS
• 2019-07-11 Price Changed $114,900 MARMLS
• 2019-06-21 Listed $220,000 MARMLS
• 2019-05-10 Listing Removed — MARMLS
• 2018-10-27 Price Changed $235,000 MARMLS
• 2018-08-31 Price Changed $245,000 MARMLS
• 2018-05-11 Listed $259,000 MARMLS
• 2018-04-17 Listing Removed — MARMLS
• 2018-02-21 Price Changed $259,000 MARMLS
• 2017-08-10 Price Changed $269,000 MARMLS
• 2016-11-03 Price Changed $274,900 MARMLS
• 2016-10-18 Listed $285,000 MARMLS
• 2015-07-08 Listing Removed — MARMLS
• 2015-06-12 Listed $285,000 MARMLS
• 2014-01-17 Sold (Public Records) $180,000 Public Records
• 1991-11-06 Sold (Public Records) $73,000 Public Records

Property tax history

+14.8%/yr

Latest (2025): $6,229 · -0.3% YoY. Source: county tax records.