CashFlowRE
Sign in Sign up
330 SE 2nd St Unit 501G
C Composite 55.24
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 +18.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 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

$158,000

330 SE 2nd St Unit 501G · Hallandale Beach, FL 33009
1 bd · 1.0 ba · 755 sqft · Condo public records · 136 Days on market
Built 1970 $696/mo HOA · 27% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

Key facts

  • Spacious balcony
  • Bike room
  • Open city views

Tags

SPACIOUS BALCONYOPEN CITY VIEWSNATURAL LIGHTBIKE ROOMMINUTES FROM AVENTURA MALL

Property features AI

Finance

  • Financial info: Lease considered; No pets allowed
  • HOA & community: Monthly association fee; Association amenities include bike storage, clubhouse, laundry, barbecue, picnic area, pool, storage, trash service, and elevators; Association fee covers common areas, cable TV, hot water, insurance, laundry, grounds maintenance, building maintenance, pest control, pool(s), recreation facilities, reserve fund, sewer, and trash; Senior community

Exterior

  • Parking: Assigned deeded parking (one space)
  • Security: Closed-circuit cameras; Complex fenced; Secured lobby; Smoke detectors
  • Utilities: Cable available
  • Home design: Condominium in a 5-story building; Entry on 5th level; Property is attached
  • Construction: Block construction; Resale property
  • Exterior features: Balcony; Screened balcony; Association pool

Interior

  • Kitchen: Dishwasher; Electric range; Self-cleaning oven; Refrigerator; Electric water heater
  • Bedrooms: Bedroom on main level
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Drapes; Partially furnished; Breakfast bar; Built-in features; Eat-in kitchen; Living/dining room; Sitting area in primary; Walk-in closet(s)
  • Laundry & utility: Common area laundry

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 1-bed/1.0-bath condo listed at $158k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $158k).
  • Recommended offer: $139k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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; 1373 active listings in the ZIP; 26 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 $2,551/mo this rent would consume 59% 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 $1k of loan paydown is wiped out by about $5k 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 136 days — a 12% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y 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.
  • Current owner paid $84k; list at $158k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
Recommended offer $139,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.61%
Cap rate
7.47%
Cash-on-cash
4.19%
DSCR
1.19
GRM
5.2

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
-14.2%
Equity multiple
0.51×
Total profit
$-21,694
Equity at exit
$23,558
10-year hold
IRR
-14.1%
Equity multiple
0.34×
Total profit
$-29,228
Equity at exit
$13,661

Cash invested: $44,240 (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
5.2×

Monthly cashflow live

Estimated rent
$2,551 high interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$271 /mo · $3,250/yr
Insurance
$66
HOA
$696
Vacancy / Maint / Mgmt
$536
Net cashflow
$154

Break-even live

Break-even rent $2,356
Max offer price $158,000
Occupancy floor 89%

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
$39,500
Closing costs
$4,740
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
215 SE 5th St Hallandale Beach, FL 2.0–3.0 2.0 1133 $2,700 $2.38 24d 5 0.21mi
90 SW 3rd St Unit 2400 Hallandale Beach, FL 2.0 2.0 1079 $3,700 $3.43 24d 1 0.33mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $1,892 $1.94 15d 48 0.47mi
1180 E Hallandale Beach Blvd Unit 1241877P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $2,465 $2.92 3d 2 0.48mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $2,840 $2.82 1d 62 0.93mi
829 SW 1st St Hallandale Beach, FL 2.0 2.0 850 $1,985 $2.34 24d 1 0.97mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 24d 1 1.03mi
220 SW 9th Ave #219 Hallandale Beach, FL 1.0 1.0 625 $1,550 $2.48 4d 1 1.05mi
220 SW 9th Ave #516 Hallandale Beach, FL 2.0 2.0 918 $2,200 $2.40 24d 1 1.05mi
220 SW 9th Ave Hallandale Beach, FL 1.0–2.0 1.0–2.0 771 $1,580 $2.05 20d 2 1.07mi
1033 SW 3rd St Hallandale Beach, FL 2.0 1.0 875 $2,800 $3.20 24d 1 1.17mi
230 SW 11th Ave #17 Hallandale Beach, FL 1.0 1.0 580 $1,390 $2.40 3d 1 1.30mi
832 NW 10th St Unit 1 Hallandale Beach, FL 2.0 1.0 800 $1,800 $2.25 24d 1 1.31mi
280 SW 11th Ave #5 Hallandale Beach, FL 1.0 1.0 580 $1,475 $2.54 24d 1 1.32mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $2,465 $2.92 1d 2 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $4,750 $4.35 24d 3 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $3,862 $3.82 1d 5 1.33mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $4,219 $3.94 20d 4 1.33mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 24d 1 1.34mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL 2.0 2.0 1030 $4,500 $4.37 24d 1 1.34mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 24d 1 1.34mi
900 SW 11th Ave Unit 17C Hallandale Beach, FL 1.0 1.0 625 $1,600 $2.56 24d 1 1.42mi
920 SW 11th Ave Unit 11D Hallandale Beach, FL 2.0 1.0 848 $1,695 $2.00 24d 1 1.44mi
1041 NW 7th Ct Unit 2 Hallandale Beach, FL 1.0 1.0 600 $1,550 $2.58 24d 1 1.47mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $5,000 $4.64 24d 5 1.47mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL 1.0–2.0 1.0–2.0 946 $3,355 $3.54 3d 2 1.47mi

HOA detail condo

Monthly dues
$696 · $8,352/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-18
    days on market $158,000 Active 136 DOM
  2. 2026-06-17
    days on market $158,000 Active 135 DOM
  3. 2026-06-16
    days on market $158,000 Active 134 DOM
  4. 2026-06-15
    days on market $158,000 Active 133 DOM
  5. 2026-06-13
    days on market $158,000 Active 131 DOM
  6. 2026-06-09
    days on market $158,000 Active 127 DOM
  7. 2026-06-07
    days on market $158,000 Active 125 DOM
  8. 2026-06-04
    days on market $158,000 Active 122 DOM
  9. 2026-06-03
    days on market $158,000 Active 121 DOM
  10. 2026-06-02
    days on market $158,000 Active 120 DOM
  11. 2026-06-01
    days on market $158,000 Active 119 DOM
  12. 2026-05-31
    days on market $158,000 Active 118 DOM
  13. 2026-04-09
    price $158,000
  14. 2026-02-02
    listed $160,000 Active
  15. 2026-01-01
    historical $1,700
  16. 2026-01-01
    historical
  17. 2025-09-17
    listed $1,700
  18. 2025-09-03
    status Active
  19. 2025-09-02
    historical
  20. 2025-04-14
    price $165,000
  21. 2025-03-01
    listed $170,000 Active
  22. 2021-05-26
    soldstatus $84,000
  23. 2021-05-21
    soldstatus $84,000 Closed 314-char remark
    Show marketing remark (314 chars)

    1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

  24. 2021-04-09
    status Pending 314-char remark
    Show marketing remark (314 chars)

    1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

  25. 2021-03-21
    price $86,000 314-char remark
    Show marketing remark (314 chars)

    1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

  26. 2021-03-10
    price $87,900 314-char remark
    Show marketing remark (314 chars)

    1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

  27. 2021-02-19
    listed $89,900 Active 314-char remark
    Show marketing remark (314 chars)

    1 bedroom, 1 bathroom spacious, upgraded apartment in great location, across the street from Gulfstream Park, short drive to the beach, I-95, great public transportation to Aventura Mall, and airport. Freshly painted, granite countertop in the kitchen, newer appliances, A/C, water heater, new balconies, 55+ only.

  28. 2020-09-28
    historical
  29. 2020-09-24
    status Active
  30. 2020-01-27
    price $85,900
  31. 2020-01-15
    listed $89,000 Active
  32. 2005-08-24
    soldstatus $89,900
  33. 1997-10-15
    soldstatus $36,000
  34. 1983-12-01
    soldstatus $36,000

ⓘ 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
$3,250 · $271/mo
Projected year-2 tax
$3,250 · $271/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,616
− Mortgage interest
−$8,850
− Property taxes
−$3,250
− Insurance
−$790
− Repairs & maintenance
−$2,449
− Management
−$2,449
− HOA
−$8,352
− Depreciation
−$4,596
Taxable loss
−$121
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$29
After-tax cash flow
$1,881/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

+338.9% since first listed
22 events — show timeline
  • 2026-04-09 Price Changed $158,000 MARMLS
  • 2026-02-02 Listed $160,000 MARMLS
  • 2026-01-01 Rental Removed $1,700 GFLMLS
  • 2026-01-01 Listing Removed Beaches MLS
  • 2025-09-17 Listed for Rent $1,700 GFLMLS
  • 2025-09-03 Relisted Beaches MLS
  • 2025-09-02 Listing Removed Beaches MLS
  • 2025-04-14 Price Changed $165,000 Beaches MLS
  • 2025-03-01 Listed $170,000 Beaches MLS
  • 2021-05-26 Sold (Public Records) $84,000 Public Records
  • 2021-05-21 Sold (MLS) $84,000 MARMLS
  • 2021-04-09 Pending MARMLS
  • 2021-03-21 Price Changed $86,000 MARMLS
  • 2021-03-10 Price Changed $87,900 MARMLS
  • 2021-02-19 Listed $89,900 MARMLS
  • 2020-09-28 Listing Removed MARMLS
  • 2020-09-24 Relisted MARMLS
  • 2020-01-27 Price Changed $85,900 MARMLS
  • 2020-01-15 Listed $89,000 MARMLS
  • 2005-08-24 Sold (Public Records) $89,900 Public Records
  • 1997-10-15 Sold (Public Records) $36,000 Public Records
  • 1983-12-01 Sold (Public Records) $36,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $3,250 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…