CashFlowRE
Sign in Sign up
1332 S 33 Ave
C+ Composite 63.45
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 +23.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$66,500

1332 S 33 Ave · Hollywood, FL 33021
2 bd · 2.0 ba · 1,100 sqft · Manufactured · 31 Days on market
Built 1977 Good condition $1231/mo HOA · 54% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 2-bedroom, 2-bathroom mobile home conveniently located within Orangebrook Mobile Home Park. Newly updated. This clean community is within walking distance of shopping and restaurants and just a short drive to Hollywood Beach and to Memorial Hospital. Purchaser must be 55+ but occupants can be 40+

Key facts

  • Garage
  • Community pool
  • Built 1977

Tags

ORANGEBROOK MOBILE HOME PARKWALKING DISTANCE TO SHOPPINGSHORT DRIVE TO HOLLYWOOD BEACH

Property features AI

Finance

  • Other: Pets allowed with restrictions
  • HOA & community: Monthly association fee (includes common area maintenance, recreation facilities, trash); Clubhouse; Maintained community; Shuffleboard; Senior community

Exterior

  • Parking: Attached garage; Attached carport; Driveway; Garage with 1 covered space
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Manufactured home (resale); Faces east; Updated/remodeled condition; Model: DELO
  • Construction: Manufactured construction; Aluminum roof; Stone skirt
  • Exterior features: Open porch; Porch; Community pool

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Bedroom located on main level
  • Flooring: Hardwood; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Casement windows; First-floor entry; Living/dining room; Tub/shower; Updated/remodeled; Unfurnished; Bedroom on main level
  • Laundry & utility: Laundry room; Utility room; Dryer; Electric water heater

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 manufactured listed at $66k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $66k).
  • Recommended offer: $65k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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.
  • Market conditions: Rents rising (+2.4%/yr); 529 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $460 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.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $50k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 54% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $64,505 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1977 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.45%
Cap rate
8.52%
Cash-on-cash
7.95%
DSCR
1.35
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.41% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-3,488
Equity at exit
$9,915
10-year hold
IRR
3.7%
Equity multiple
1.26×
Total profit
$4,793
Equity at exit
$5,750

Cash invested: $18,620 (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 33021

Rents YoY
2.4%
Active inventory
529
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,296 high interval (Pro) →
Mortgage (P&I)
$349
Tax est. 1.5%
$83 /mo · $998/yr
Insurance
$28
HOA
$1,231
Vacancy / Maint / Mgmt
$482
Net cashflow
$123

Break-even live

Break-even rent $2,140
Max offer price $66,500
Occupancy floor 90%

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
$16,625
Closing costs
$1,995
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
911 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 1123 $2,619 $2.33 1d 24 0.11mi
812 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 999 $2,424 $2.43 1d 24 0.38mi
4200 Hillcrest Dr #503 Hollywood, FL 2.0 2.0 1132 $2,300 $2.03 24d 1 0.45mi
620 S Park Rd Unit 31-2 Hollywood, FL 1.0 1.0 841 $1,800 $2.14 24d 1 0.46mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $2,100 $2.50 24d 1 0.48mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $1,950 $2.32 4d 1 0.48mi
640 S Park Rd Unit 34-4 Hollywood, FL 2.0 2.0 1060 $2,250 $2.12 24d 1 0.51mi
640 S Park Rd Unit 12-4 Hollywood, FL 3.0 2.0 1236 $2,950 $2.39 24d 1 0.51mi
530 S Park Rd Hollywood, FL 1.0 1.0 841 $1,800 $2.14 24d 1 0.51mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,200 $2.08 16d 1 0.51mi
530 S Park Rd Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 18d 1 0.51mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 24d 1 0.51mi
555 S Luna Ct Hollywood, FL 2.0 2.0 1036 $2,120 $2.05 5d 2 0.53mi
530 S Park Rd Unit 12-11 Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 15d 1 0.54mi
530 S Park Rd Unit 17-11 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 22d 1 0.54mi
570 S Park Rd Unit 13-6 Hollywood, FL 2.0 2.0 1060 $2,400 $2.26 24d 1 0.55mi
460 S Park Rd Apt 109 Hollywood, FL 2.0 2.0 867 $2,100 $2.42 20d 1 0.59mi
460 S Park Rd Unit 6-304 Hollywood, FL 2.0 1.0 918 $1,950 $2.12 5d 1 0.59mi
460 S Park Rd Unit 6-203 Hollywood, FL 2.0 2.0 820 $2,400 $2.93 5d 1 0.59mi
450 S Park Rd Unit 5-307 Hollywood, FL 3.0 2.0 1084 $2,800 $2.58 24d 1 0.59mi
470 S Park Rd Unit 7-203 Hollywood, FL 2.0 2.0 820 $2,050 $2.50 24d 1 0.59mi
470 S Park Rd Unit 7-307 Hollywood, FL 3.0 2.0 1084 $3,250 $3.00 24d 1 0.59mi
410 S Park Rd Unit 1-204 Hollywood, FL 2.0 1.0 838 $2,100 $2.51 12d 1 0.62mi
3500 Jackson St Unit 203 Hollywood, FL 2.0 2.0 875 $1,995 $2.28 24d 1 0.62mi
2917 Plunkett St Unit 15C Hollywood, FL 2.0 1.0 900 $1,950 $2.17 7d 1 0.64mi
3624 Jackson St Unit 21 Hollywood, FL 2.0 2.0 1100 $1,900 $1.73 3d 1 0.66mi
1306 S 29th Ave Hollywood, FL 3.0 2.0 1500 $3,300 $2.20 18d 1 0.66mi
3501 Jackson St #309 Hollywood, FL 2.0 2.0 1170 $2,500 $2.14 24d 1 0.67mi
3600 Van Buren St Hollywood, FL 1.0–2.0 1.0–2.0 1055 $2,350 $2.23 3d 4 0.69mi
400 S Luna Ct #2 Hollywood, FL 2.0 1.0 960 $2,300 $2.40 24d 1 0.69mi
1200 Tallwood Ave #302 Hollywood, FL 2.0 2.0 840 $2,225 $2.65 3d 1 0.72mi
1200 Tallwood Ave #302 Hollywood, FL 2.0 2.0 840 $2,250 $2.68 24d 1 0.72mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 10d 1 0.74mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 7d 1 0.74mi
3601 Van Buren St Hollywood, FL 1.0–2.0 1.0–2.0 941 $2,195 $2.33 3d 3 0.74mi
1046 Foster Rd Hallandale Beach, FL 2.0 1.0 750 $1,795 $2.39 7d 1 0.75mi
919 Hillcrest Dr #511 Hollywood, FL 1.0 1.5 830 $1,700 $2.05 24d 1 0.77mi
919 Hillcrest Dr #303 Hollywood, FL 2.0 2.0 1100 $2,000 $1.82 24d 1 0.77mi
901 Hillcrest Dr #307 Hollywood, FL 1.0 1.5 830 $1,750 $2.11 24d 1 0.83mi
901 Hillcrest Dr #208 Hollywood, FL 1.0 1.5 830 $1,700 $2.05 24d 1 0.83mi

HOA detail

Monthly dues
$1,231 · $14,772/yr

Listing history 17 events

  1. 2026-06-18
    days on market $66,500 Active 31 DOM
  2. 2026-06-17
    days on market $66,500 Active 30 DOM
  3. 2026-06-16
    days on market $66,500 Active 29 DOM
  4. 2026-06-15
    days on market $66,500 Active 28 DOM
  5. 2026-06-13
    days on market $66,500 Active 26 DOM
  6. 2026-06-09
    days on market $66,500 Active 22 DOM
  7. 2026-06-08
    days on market $66,500 Active 21 DOM
  8. 2026-06-07
    days on market $66,500 Active 20 DOM
  9. 2026-06-04
    days on market $66,500 Active 17 DOM
  10. 2026-06-03
    days on market $66,500 Active 16 DOM
  11. 2026-06-02
    days on market $66,500 Active 15 DOM
  12. 2026-06-01
    days on market $66,500 Active 14 DOM
  13. 2026-05-31
    days on market $66,500 Active 13 DOM
  14. 2026-05-18
    listed $66,500 Active
  15. 2024-11-16
    soldstatus $50,000 Closed 307-char remark
    Show marketing remark (307 chars)

    Beautiful 2-bedroom, 2-bathroom mobile home conveniently located within Orangebrook Mobile Home Park. Newly updated. This clean community is within walking distance of shopping and restaurants and just a short drive to Hollywood Beach and to Memorial Hospital. Purchaser must be 55+ but occupants can be 40+

  16. 2024-10-25
    status Pending 307-char remark
    Show marketing remark (307 chars)

    Beautiful 2-bedroom, 2-bathroom mobile home conveniently located within Orangebrook Mobile Home Park. Newly updated. This clean community is within walking distance of shopping and restaurants and just a short drive to Hollywood Beach and to Memorial Hospital. Purchaser must be 55+ but occupants can be 40+

  17. 2024-07-07
    listed $61,000 Active 307-char remark
    Show marketing remark (307 chars)

    Beautiful 2-bedroom, 2-bathroom mobile home conveniently located within Orangebrook Mobile Home Park. Newly updated. This clean community is within walking distance of shopping and restaurants and just a short drive to Hollywood Beach and to Memorial Hospital. Purchaser must be 55+ but occupants can be 40+

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 5 d/yr ≥105°F today · 19 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
$27,552
− Mortgage interest
−$3,725
− Property taxes
−$998
− Insurance
−$332
− Repairs & maintenance
−$2,204
− Management
−$2,204
− HOA
−$14,772
− Depreciation
−$1,935
Taxable income
$1,382
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$332
After-tax cash flow
$1,148/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 · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with recent updates, making it a solid investment opportunity.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and can increase both resale and rental value
  • Both Landscaping improvements — Enhances curb appeal and can increase both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Enhances curb appeal and can increase both resale and rental value
  • Both Landscaping improvements — Enhances curb appeal and can increase both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Amenities D Commute A+ Cost of living C+ Crime B+ Employment C Housing A+ Health & safety B+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollywood, FL
County
Broward County · 1,963,430 people
City population
109,079
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
48,464
Household income
$71,318
Rent vs Own
32.1% rent · 67.9% own
Severe rent burden
2151.0

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 0.65)
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

Price history

+9.0% since first listed
4 events — show timeline
  • 2026-05-18 Listed $66,500 MARMLS
  • 2024-11-16 Sold (MLS) $50,000 MARMLS
  • 2024-10-25 Pending MARMLS
  • 2024-07-07 Listed $61,000 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…