CashFlowRE
Sign in Sign up
1000 Parkview Dr #528
C+ Composite 60.49
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 +22.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 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

$285,000

1000 Parkview Dr #528 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,130 sqft · Condo public records · 113 Days on market
Built 1977 $799/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This bright, sunlit condo faces east towards the ocean & inter-coastal. 1 bedroom plus den/office built-ins, and two full-size bathrooms. NEW IMPACT WINDOWS in ALL ROOMS. Oversized closet in master. White cabinetry in the kitchen. PRICED TO SELL Amenities include Heated Pool, Tennis Courts, Pool Table, Club House w/ fully equipped gym & aerobics room.

Key facts

  • $799 HOA
  • Garage
  • Community pool

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions
  • HOA & community: Monthly association fee; Association fee includes management, amenities, common areas, cable TV, hot water, internet, laundry, grounds and structure maintenance, parking, pest control, pool(s), sewer, security, trash, and water; Association amenities include basketball court, billiard room, clubhouse, fitness center, laundry, barbecue/picnic area, pool, sauna, tennis courts, transportation service, and elevators

Exterior

  • Parking: Assigned parking (1 covered space); One on-street space
  • Security: Closed-circuit cameras; Doorman; Key card entry; Secured lobby; Security guard; Smoke detectors
  • Utilities: Cable available
  • Home design: Condominium in a 10-story building; Entry on 5th floor
  • Construction: Block construction; Effective year built
  • Exterior features: Balcony (open); Association pool (heated); Canal-front with Intracoastal access; Has a view

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Electric water heater
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Impact glass windows; First floor entry; Combined living/dining room; Storage room
  • Laundry & utility: Common area laundry; Dryer

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 $285k.

Deal economics

  • At list price, monthly cash flow is $55 ($654/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $285k).
  • Recommended offer: $259k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $4,317/mo this rent would consume 99% 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 $9k 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 113 days — a 9% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $228k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $259,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.51%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
5.5

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
-19.6%
Equity multiple
0.34×
Total profit
$-52,677
Equity at exit
$42,494
10-year hold
IRR
-25.9%
Equity multiple
-0.00×
Total profit
$-80,094
Equity at exit
$24,642

Cash invested: $79,800 (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.

ZIP-level market 33009

Rents YoY
0.4%
Active inventory
1373
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$4,317 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$517 /mo · $6,203/yr
Insurance
$119
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$799
Vacancy / Maint / Mgmt
$907
Net cashflow
$55

Break-even live

Break-even rent $4,248
Max offer price $285,000
Occupancy floor 94%

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
$71,250
Closing costs
$8,550
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
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 14d 7 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 19d 8 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,400 $5.56 7d 7 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 10d 6 0.22mi
2401 S Ocean Dr #1405 Hollywood, FL 2.0 2.0 1250 $4,250 $3.40 24d 1 0.22mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 7d 1 0.24mi
2751 S Ocean Dr Unit 1706S Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 24d 1 0.24mi
2101 S Ocean Dr #1201 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 24d 1 0.26mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 7d 1 0.27mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 24d 1 0.27mi
2301 S Ocean Dr #2003 Hollywood, FL 2.0 2.0 1400 $5,500 $3.93 24d 1 0.27mi
2301 S Ocean Dr #2507 Hollywood, FL 2.0 2.0 1240 $4,300 $3.47 24d 1 0.27mi
2301 S Ocean Dr #607 Hollywood, FL 2.0 2.0 1240 $4,000 $3.23 24d 1 0.27mi
2201 S Ocean Dr #2001 Hollywood, FL 2.0 2.0 1400 $3,800 $2.71 14d 1 0.27mi
2201 S Ocean Dr #1507 Hollywood, FL 2.0 2.0 1350 $5,000 $3.70 24d 1 0.27mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 10d 18 0.32mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 17 0.32mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,827 $6.15 3d 1 0.33mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 7d 1 0.37mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 14d 1 0.37mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 24d 6 0.52mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 2d 7 0.52mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 14d 8 0.52mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,429 $4.35 3d 1 0.52mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 5d 2 0.55mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 4d 3 0.55mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 7d 1 0.55mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 5d 1 0.55mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 5d 1 0.57mi
3801 S Ocean Dr Unit 10V Hollywood, FL 2.0 2.0 1176 $4,300 $3.66 24d 1 0.57mi
3801 S Ocean Dr Unit 7X Hollywood, FL 2.0 1.5 1236 $3,800 $3.07 24d 1 0.57mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 24d 1 0.57mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 24d 1 0.57mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL 1.0–2.0 1.0–2.0 1054 $3,820 $3.62 2d 2 0.63mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 3d 1 0.63mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 3d 1 0.63mi
3901 S Ocean Dr Unit 8E Hollywood, FL 2.0 2.0 1355 $5,500 $4.06 24d 1 0.63mi
3901 S Ocean Dr Unit 10M Hollywood, FL 1.0 1.0 874 $5,000 $5.72 24d 1 0.63mi
3901 S Ocean Dr Unit 14E Hollywood, FL 2.0 2.0 1355 $4,500 $3.32 24d 1 0.63mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 24d 1 0.63mi

HOA detail condo

Monthly dues
$799 · $9,588/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-18
    days on market $285,000 Active 113 DOM
  2. 2026-06-17
    days on market $285,000 Active 112 DOM
  3. 2026-06-16
    days on market $285,000 Active 111 DOM
  4. 2026-06-15
    days on market $285,000 Active 110 DOM
  5. 2026-06-13
    days on market $285,000 Active 108 DOM
  6. 2026-06-09
    days on market $285,000 Active 104 DOM
  7. 2026-06-07
    days on market $285,000 Active 102 DOM
  8. 2026-06-04
    days on market $285,000 Active 99 DOM
  9. 2026-06-03
    days on market $285,000 Active 98 DOM
  10. 2026-06-02
    days on market $285,000 Active 97 DOM
  11. 2026-06-01
    days on market $285,000 Active 96 DOM
  12. 2026-05-31
    days on market $285,000 Active 95 DOM
  13. 2026-03-26
    price $285,000
  14. 2026-02-26
    listed $310,000 Active
  15. 2021-10-19
    soldstatus $227,950
  16. 2021-10-14
    soldstatus $227,950 Closed 368-char remark
    Show marketing remark (368 chars)

    This bright, sunlit condo faces east towards the ocean & inter-coastal. 1 bedroom plus den/office built-ins, and two full-size bathrooms. NEW IMPACT WINDOWS in ALL ROOMS. Oversized closet in master. White cabinetry in the kitchen. PRICED TO SELL Amenities include Heated Pool, Tennis Courts, Pool Table, Club House w/ fully equipped gym & aerobics room.

  17. 2021-09-03
    status Pending 368-char remark
    Show marketing remark (368 chars)

    This bright, sunlit condo faces east towards the ocean & inter-coastal. 1 bedroom plus den/office built-ins, and two full-size bathrooms. NEW IMPACT WINDOWS in ALL ROOMS. Oversized closet in master. White cabinetry in the kitchen. PRICED TO SELL Amenities include Heated Pool, Tennis Courts, Pool Table, Club House w/ fully equipped gym & aerobics room.

  18. 2021-08-14
    listed $229,000 Active 368-char remark
    Show marketing remark (368 chars)

    This bright, sunlit condo faces east towards the ocean & inter-coastal. 1 bedroom plus den/office built-ins, and two full-size bathrooms. NEW IMPACT WINDOWS in ALL ROOMS. Oversized closet in master. White cabinetry in the kitchen. PRICED TO SELL Amenities include Heated Pool, Tennis Courts, Pool Table, Club House w/ fully equipped gym & aerobics room.

  19. 2003-07-15
    soldstatus $155,000
  20. 1980-03-01
    soldstatus $95,000
  21. 1976-12-01
    soldstatus $39,500

ⓘ 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
$6,203 · $517/mo
Projected year-2 tax
$6,203 · $517/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 · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 27 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
$51,802
− Mortgage interest
−$15,964
− Property taxes
−$6,203
− Insurance
−$6,544
− Repairs & maintenance
−$4,144
− Management
−$4,144
− HOA
−$9,588
− Depreciation
−$8,291
Taxable loss
−$3,076
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$738
After-tax cash flow
$1,392/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

+621.5% since first listed
9 events — show timeline
  • 2026-03-26 Price Changed $285,000 MARMLS
  • 2026-02-26 Listed $310,000 MARMLS
  • 2021-10-19 Sold (Public Records) $227,950 Public Records
  • 2021-10-14 Sold (MLS) $227,950 MARMLS
  • 2021-09-03 Pending MARMLS
  • 2021-08-14 Listed $229,000 MARMLS
  • 2003-07-15 Sold (Public Records) $155,000 Public Records
  • 1980-03-01 Sold (Public Records) $95,000 Public Records
  • 1976-12-01 Sold (Public Records) $39,500 Public Records

Property tax history

+7.2%/yr

Latest (2025): $6,203 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…