CashFlowRE
Sign in Sign up
1849 S Ocean Dr #711
D+ Composite 48.43
Why this score? — see what drove the D+ 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 +15.0/30.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 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

$349,900

1849 S Ocean Dr #711 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,200 sqft · Condo public records · 97 Days on market
Built 1970 $945/mo HOA · 21% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Hallandale Beach, one of the best area in Florida. This apartment has been fully modernized and remodeled to BDS standards: kitchen, two bedrooms, two bathrooms, new air conditioning, porcelain tile floors, smooth ceilings and walls, doors, new plumbing and wiring, two walk-in closets, two California closets, etc. , and is ready for occupancy. The building has recently been renovated and inspected. The maintenance fee includes: water, a swimming pool, gym, two billiard rooms, ping-pong, car wash, etc. The building is located directly across from the ocean and Hallandale Beach City Park, minutes from supermarkets, pharmacies, restaurants, casinos, etc. , and 15-20 min. from two airports. Own

Key facts

  • Ping pong
  • Fully renovated
  • Car wash area

Tags

FULLY RENOVATEDACCESS TO SWIMMING POOLACCESS TO GYMBILLIARDS TABLESPING PONGCAR WASH AREA

Property features AI

Finance

  • HOA & community: Association with monthly fee; HOA fee includes common areas; HOA fee: $945 per month; Association amenities: other; Pets allowed (number limit applies)

Exterior

  • Parking: Assigned parking; Guest parking (total spaces: 1)
  • Security: Fire alarm; Security guard; Smoke detectors; Security system
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Condominium; 16-story building; Faces south
  • Construction: Concrete block (no stucco) construction; Other roof
  • Exterior features: Fenced; Waterfront property; Waterfront features: other

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Disposal
  • Bedrooms: 2 bedrooms (main level)
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating (type: other); Electric cooling
  • Interior features: Updated/remodeled condominium; Disposal; Dishwasher; Electric range; Microwave; Refrigerator
  • Laundry & utility: Washer hookup

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 2-bed/2.0-bath condo listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-318 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $294k (16.0% below list).
  • Meets the 1% rule at list price ($5k rent vs $350k).
  • Recommended offer: $294k (16.0% below list) — sets the bar for cash-flow.
  • Cap rate 6.7% vs local median 5.2% in Hallandale Beach — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 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.
  • Zoned schools: Gulfstream Academy of Hallandale Beach (math 32% / reading 40%, grade F, #1,670 of 2,144 statewide, top 78%, 1,317 students, 73% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 70% FRL vs 51% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 48% district-wide (-14 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 1380 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $2k of loan paydown is wiped out by about $10k 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 97 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $118k; list at $350k implies a 198% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 21% 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 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $293,758 (16.0% 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. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.31%
Cap rate
6.67%
Cash-on-cash
1.33%
DSCR
1.06
GRM
6.4

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
-27.5%
Equity multiple
0.11×
Total profit
$-87,486
Equity at exit
$52,171
10-year hold
IRR
-53.6%
Equity multiple
-0.46×
Total profit
$-143,185
Equity at exit
$30,253

Cash invested: $97,972 (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
1380
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$4,581 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$584 /mo · $7,010/yr
Insurance
$146
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$945
Vacancy / Maint / Mgmt
$962
Net cashflow
$-318

Break-even live

Break-even rent $4,983
Max offer price $293,758
Occupancy floor

Sensitivity live

Price -10% $-120 -5% $-219 +0% $-318 +5% $-417 +10% $-516
Rent -10% $-680 -5% $-499 +0% $-318 +5% $-137 +10% $44
Rate -1.0pp $-142 -0.5pp $-229 base $-318 +0.5pp $-408 +1.0pp $-501

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
$87,475
Closing costs
$10,497
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
1880 N Ocean Dr Unit TS705 Hallandale Beach, FL 2.0 2.0 1350 $4,900 $3.63 17d 1 0.09mi
1880 N Ocean Dr Unit TS705 Hallandale Beach, FL 2.0 2.0 1350 $5,000 $3.70 19d 1 0.09mi
1880 N Ocean Dr Unit TS705 Hallandale Beach, FL 2.0 2.0 1350 $5,000 $3.70 26d 1 0.09mi
1850 S Ocean Dr #2909 Hallandale Beach, FL 2.0 1.0 1086 $4,050 $3.73 26d 1 0.10mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,300 $3.96 26d 1 0.10mi
1850 S Ocean Dr #4009 Hallandale Beach, FL 2.0 1.0 1086 $3,900 $3.59 26d 1 0.10mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 5d 1 0.10mi
1830 S Ocean Dr #1610 Hallandale Beach, FL 2.0 2.0 1337 $6,500 $4.86 26d 1 0.12mi
1830 S Ocean Dr #2410 Hallandale Beach, FL 2.0 2.0 1337 $5,500 $4.11 9d 1 0.12mi
1830 S Ocean Dr #3605 Hallandale Beach, FL 1.0 1.0 811 $4,500 $5.55 5d 1 0.12mi
1830 S Ocean Dr #3210 Hallandale Beach, FL 2.0 2.0 1337 $5,300 $3.96 26d 1 0.12mi
1830 S Ocean Dr #3910 Hallandale Beach, FL 2.0 2.0 1337 $8,000 $5.98 26d 1 0.12mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $4,999 $5.92 22d 1 0.12mi
1830 S Ocean Dr #3510 Hallandale Beach, FL 2.0 2.0 1337 $5,500 $4.11 7d 1 0.12mi
1830 S Ocean Dr #3510 Hallandale Beach, FL 2.0 2.0 1337 $5,900 $4.41 13d 1 0.12mi
1830 S Ocean Dr #1808 Hallandale Beach, FL 2.0 2.0 1458 $7,500 $5.14 17d 1 0.12mi
1830 S Ocean Dr #4006 Hallandale Beach, FL 2.0 2.0 1458 $5,500 $3.77 12d 1 0.12mi
1830 S Ocean Dr #2010 Hallandale Beach, FL 2.0 2.0 1337 $8,500 $6.36 26d 1 0.12mi
1830 S Ocean Dr #1806 Hallandale Beach, FL 2.0 2.0 1458 $5,000 $3.43 22d 1 0.12mi
1830 S Ocean Dr #3208 Hallandale Beach, FL 2.0 2.0 1458 $4,500 $3.09 26d 1 0.12mi
1830 S Ocean Dr #1709 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 26d 1 0.12mi
1830 S Ocean Dr #2409 Hallandale Beach, FL 1.0 1.0 844 $4,300 $5.09 16d 1 0.12mi
1830 S Ocean Dr #4710 Hallandale Beach, FL 2.0 2.0 1337 $6,000 $4.49 26d 1 0.12mi
1830 S Ocean Dr #4307 Hallandale Beach, FL 1.0 1.0 871 $4,100 $4.71 26d 1 0.12mi
1830 S Ocean Dr #2412 Hallandale Beach, FL 1.0 1.0 844 $3,600 $4.27 12d 1 0.12mi
1830 S Ocean Dr #4612 Hallandale Beach, FL 1.0 1.0 844 $4,950 $5.86 26d 1 0.12mi
1830 S Ocean Dr #3407 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 26d 1 0.12mi
1830 S Ocean Dr #2806 Hallandale Beach, FL 2.0 2.0 1458 $6,300 $4.32 26d 1 0.12mi
1830 S Ocean Dr #3208 Hallandale Beach, FL 2.0 2.0 1458 $4,500 $3.09 12d 1 0.12mi
1830 S Ocean Dr #4810 Hallandale Beach, FL 2.0 2.0 1337 $5,500 $4.11 22d 1 0.12mi
1830 S Ocean Dr #1706 Hallandale Beach, FL 2.0 2.0 1458 $6,500 $4.46 9d 1 0.12mi
1830 S Ocean Dr #3909 Hallandale Beach, FL 1.0 1.0 844 $5,000 $5.92 26d 1 0.12mi
1830 S Ocean Dr #4712 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 26d 1 0.12mi
1830 S Ocean Dr #4412 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 9d 1 0.12mi
1830 S Ocean Dr #4309 Hallandale Beach, FL 1.0 1.0 844 $3,900 $4.62 26d 1 0.12mi
1830 S Ocean Dr #4212 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 26d 1 0.12mi
1830 S Ocean Dr #1107 Hallandale Beach, FL 1.0 1.0 871 $3,750 $4.31 26d 1 0.12mi
1830 S Ocean Dr #4005 Hallandale Beach, FL 1.0 1.0 811 $4,600 $5.67 26d 1 0.12mi
1830 S Ocean Dr #2108 Hallandale Beach, FL 2.0 2.0 1458 $7,300 $5.01 26d 1 0.12mi
1830 S Ocean Dr #4709 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 5d 1 0.12mi

HOA detail condo

Monthly dues
$945 · $11,340/yr
Likely covers
waterpoolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-21
    days on market $349,900 Active 97 DOM
  2. 2026-06-18
    days on market $349,900 Active 94 DOM
  3. 2026-06-17
    days on market $349,900 Active 93 DOM
  4. 2026-06-16
    days on market $349,900 Active 92 DOM
  5. 2026-06-15
    days on market $349,900 Active 91 DOM
  6. 2026-06-13
    pricedays on market $349,900 Active 89 DOM
  7. 2026-06-09
    days on market $329,900 Active 85 DOM
  8. 2026-06-08
    days on market $329,900 Active 84 DOM
  9. 2026-06-07
    days on market $329,900 Active 83 DOM
  10. 2026-06-04
    days on market $329,900 Active 80 DOM
  11. 2026-06-03
    days on market $329,900 Active 79 DOM
  12. 2026-06-02
    days on market $329,900 Active 78 DOM
  13. 2026-06-02
    price $329,900 Active 77 DOM
  14. 2026-06-01
    days on market $336,900 Active 77 DOM
  15. 2026-05-31
    days on market $336,900 Active 76 DOM
  16. 2026-05-19
    price $339,900
  17. 2026-05-14
    price $339,400
  18. 2026-05-02
    price $339,500
  19. 2026-04-20
    price $339,900
  20. 2026-04-14
    price $344,500
  21. 2026-04-09
    price $344,900
  22. 2026-04-06
    price $349,900
  23. 2026-03-23
    price $352,900
  24. 2025-09-04
    listed $349,900 Active
  25. 2025-07-22
    historical
  26. 2025-06-12
    price $434,900
  27. 2025-04-24
    price $444,900
  28. 2025-03-29
    listed $465,000 Active
  29. 2025-03-28
    historical
  30. 2025-03-11
    price $465,000
  31. 2025-02-16
    price $480,000
  32. 2025-01-30
    listed $495,000 Active
  33. 2013-02-25
    soldstatus $117,600
  34. 1970-03-01
    soldstatus $29,000

ⓘ 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
$7,010 · $584/mo
Projected year-2 tax
$7,010 · $584/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 8/10 Severe FEMA zone AE · 98% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥104°F today · 22 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
$54,966
− Mortgage interest
−$19,600
− Property taxes
−$7,010
− Insurance
−$6,868
− Repairs & maintenance
−$4,397
− Management
−$4,397
− HOA
−$11,340
− Depreciation
−$10,179
Taxable loss
−$8,825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,118
After-tax cash flow
$-1,696/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

+1072.1% since first listed
19 events — show timeline
  • 2026-05-19 Price Changed $339,900 Beaches MLS
  • 2026-05-14 Price Changed $339,400 Beaches MLS
  • 2026-05-02 Price Changed $339,500 Beaches MLS
  • 2026-04-20 Price Changed $339,900 Beaches MLS
  • 2026-04-14 Price Changed $344,500 Beaches MLS
  • 2026-04-09 Price Changed $344,900 Beaches MLS
  • 2026-04-06 Price Changed $349,900 Beaches MLS
  • 2026-03-23 Price Changed $352,900 Beaches MLS
  • 2025-09-04 Listed $349,900 Beaches MLS
  • 2025-07-22 Listing Removed MARMLS
  • 2025-06-12 Price Changed $434,900 MARMLS
  • 2025-04-24 Price Changed $444,900 MARMLS
  • 2025-03-29 Listed $465,000 MARMLS
  • 2025-03-28 Listing Removed MARMLS
  • 2025-03-11 Price Changed $465,000 MARMLS
  • 2025-02-16 Price Changed $480,000 MARMLS
  • 2025-01-30 Listed $495,000 MARMLS
  • 2013-02-25 Sold (Public Records) $117,600 Public Records
  • 1970-03-01 Sold (Public Records) $29,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $7,010 · +81.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…