CashFlowRE
Sign in Sign up
2114 Dewey St
C+ Composite 62.29
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.4/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,990

2114 Dewey St · Hollywood, FL 33020
3 bd · 1.0 ba · 1,192 sqft · SingleFamily public records · 37 Days on market
Built 1947 Est $411k · 17% under

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

Listing remarks MLS

BANK FORECLOSURE!!WOOD FLOORING W/FIREPLACE NEEDS WORK - VACANT ON LKBX SPECIAL CONTRACT & ADDENDUMS REQUIRED CALL 954-474-7668 TO SHOW

Key facts

  • 2 parking spots
  • Built 1947
  • Listed 37 days

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Driveway parking; On-street parking; Total 2 parking spaces
  • Utilities: Public water; Public sewer; 200+ amp electrical service; Other utilities
  • Home design: Single family residence; One story; Faces north; Resale property
  • Construction: Stucco and CBS construction
  • Exterior features: Not waterfront; Shingle roof

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 4 bedrooms on the main level
  • Flooring: Tile; Other
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Central air conditioning; Ceiling fans
  • Interior features: Refrigerator included; Tile and other flooring

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 3-bed/1.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $537 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $340k).
  • Recommended offer: $330k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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.
  • Zoned schools: Colbert Elementary School (math 35% / reading 29%, grade F, #1,797 of 2,144 statewide, top 86%, 611 students, 82% 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 73% FRL vs 51% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 48% district-wide (-15 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; 591 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $3,521/mo this rent would consume 75% of the median local household income ($56k/yr) (locally 3948% 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 $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 37 days — a 3% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 28y 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: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $329,790 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.04%
Cap rate
8.19%
Cash-on-cash
6.77%
DSCR
1.30
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$411,240
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2533 Wiley St 0.59mi 2/1.0 (-1) 1,212 (+2%) 2mo $380,000 $314 63
2110 Wiley Ct 0.24mi 4/2.0 (+1) 1,150 (-4%) 21mo $455,000 $396 57
2323 Dewey St 0.23mi 2/1.0 (-1) 1,116 (-6%) 23mo $435,000 $390 54
2648 Washington St 0.69mi 3/2.0 1,193 (+0%) 13mo $411,000 $345 53
811 NW 5th Ave 0.67mi 2/1.0 (-1) 1,272 (+7%) 5mo $310,000 $244 48
1700 Dewey St 0.55mi 3/1.5 1,326 (+11%) 7mo $376,000 $284 48
1524 South 22nd Ct 0.36mi 3/1.0 1,040 (-13%) 23mo $450,000 $433 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.43% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.69×
Total profit
$-29,797
Equity at exit
$50,694
10-year hold
IRR
-2.9%
Equity multiple
0.83×
Total profit
$-16,571
Equity at exit
$29,396

Cash invested: $95,197 (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 33020

Rents YoY
0.4%
Active inventory
591
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$3,521 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$320 /mo · $3,839/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$739
Net cashflow
$537

Break-even live

Break-even rent $2,841
Max offer price $339,990
Occupancy floor 80%

Sensitivity live

Price -10% $729 -5% $633 +0% $537 +5% $440 +10% $344
Rent -10% $259 -5% $398 +0% $537 +5% $676 +10% $815
Rate -1.0pp $708 -0.5pp $623 base $537 +0.5pp $449 +1.0pp $359

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
$84,998
Closing costs
$10,200
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
1938 Jackson St Hollywood, FL 2.0 2.0 1170 $3,600 $3.08 25d 1 0.44mi
2001 Van Buren St Hollywood, FL 2.0 1.0–2.0 788 $3,599 $4.57 16d 171 0.49mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $4,120 $4.10 0d 63 0.50mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $4,420 $4.12 0d 15 0.53mi
421 W Pembroke Rd Hallandale Beach, FL 4.0 2.0 1250 $3,999 $3.20 25d 1 0.53mi
1715 Jefferson St Hollywood, FL 3.0 2.0 1479 $4,200 $2.84 23d 1 0.58mi
320 S Federal Hwy Hollywood, FL 2.0 1.0–2.0 742 $3,616 $4.87 25d 9 0.59mi
2233 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0–2.0 913 $3,515 $3.85 16d 94 0.60mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $3,690 $3.72 3d 35 0.63mi
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $5,510 $5.06 0d 26 0.65mi
1770 S Young Cir Hollywood, FL 2.0 1.0–2.0 881 $4,768 $5.41 0d 42 0.67mi
2648 Washington St Hollywood, FL 2.0 1.0 1193 $2,800 $2.35 25d 1 0.67mi
1720 Harrison St #1725 Hollywood, FL 2.0 1.5 1320 $4,400 $3.33 12d 1 0.72mi
1720 Harrison St Unit 1523019P Hollywood, FL 2.0 1.5 1313 $5,107 $3.89 0d 1 0.73mi
2740 Dewey St Hollywood, FL 3.0 1.0 1191 $2,900 $2.43 14d 1 0.78mi
2750 Washington St Hollywood, FL 2.0 1.0 1053 $3,300 $3.13 3d 1 0.80mi
2750 Washington St Hollywood, FL 2.0 1.0 1053 $3,500 $3.32 16d 1 0.80mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 25d 1 0.80mi
1912 Taylor St Hollywood, FL 2.0 2.0 1440 $3,500 $2.43 25d 1 0.81mi
1527 Mayo St Hollywood, FL 4.0 2.0 1462 $4,995 $3.42 16d 1 0.81mi
841 NW 10th St Hallandale Beach, FL 3.0 2.0 1485 $3,100 $2.09 9d 1 0.84mi
832 NW 10th St Unit 1 Hallandale Beach, FL 2.0 1.0 800 $1,800 $2.25 25d 1 0.84mi
1448 Dewey St Unit 1448 Hollywood, FL 4.0 2.0 1459 $4,999 $3.43 25d 1 0.84mi
1008 Moffett St Hallandale Beach, FL 4.0 1.0 1500 $5,000 $3.33 25d 1 0.85mi
1776 Polk St Hollywood, FL 1.0–2.0 1.0–2.0 954 $3,598 $3.77 16d 25 0.85mi
1001 NE 10th St Unit 2 Hallandale Beach, FL 3.0 2.0 1270 $3,600 $2.83 25d 1 0.86mi
852 NW 8th St #852 Hallandale Beach, FL 3.0 2.0 1170 $2,800 $2.39 23d 1 0.92mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 12d 1 0.92mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 9d 1 0.92mi
1403 Adams St Hollywood, FL 3.0 2.0 1459 $4,500 $3.08 25d 1 0.94mi
1403 Adams St Unit 1403 Hollywood, FL 3.0 2.0 1459 $4,200 $2.88 25d 1 0.94mi
1306 S 29th Ave Hollywood, FL 3.0 2.0 1500 $3,300 $2.20 20d 1 0.99mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $3,638 $3.74 16d 48 1.00mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 25d 1 1.00mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 13d 1 1.00mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 6d 1 1.00mi
2917 Plunkett St Unit 15C Hollywood, FL 2.0 1.0 900 $1,950 $2.17 9d 1 1.00mi
2511 Pierce St #1 Hollywood, FL 3.0 2.5 1500 $3,800 $2.53 25d 1 1.03mi
1046 Foster Rd Hallandale Beach, FL 2.0 1.0 750 $1,795 $2.39 9d 1 1.04mi
2918 Jackson St Unit 1 Hollywood, FL 2.0 1.0 750 $1,700 $2.27 9d 1 1.04mi

Listing history 27 events

  1. 2026-06-21
    days on market $339,990 Active 37 DOM
  2. 2026-06-18
    days on market $339,990 Active 34 DOM
  3. 2026-06-17
    days on market $339,990 Active 33 DOM
  4. 2026-06-16
    days on market $339,990 Active 32 DOM
  5. 2026-06-15
    days on market $339,990 Active 31 DOM
  6. 2026-06-13
    days on market $339,990 Active 29 DOM
  7. 2026-06-09
    days on market $339,990 Active 25 DOM
  8. 2026-06-08
    days on market $339,990 Active 24 DOM
  9. 2026-06-07
    days on market $339,990 Active 23 DOM
  10. 2026-06-04
    days on market $339,990 Active 20 DOM
  11. 2026-06-03
    days on market $339,990 Active 19 DOM
  12. 2026-06-02
    days on market $339,990 Active 18 DOM
  13. 2026-06-01
    days on market $339,990 Active 17 DOM
  14. 2026-05-31
    days on market $339,990 Active 16 DOM
  15. 2026-05-15
    listed $339,990 Active
  16. 2025-12-17
    soldstatus $6,800,000
  17. 2004-06-09
    soldstatus $209,000
  18. 2003-02-11
    soldstatus $137,000
  19. 2002-10-30
    soldstatus $90,000
  20. 2000-09-29
    soldstatus $48,285
  21. 2000-09-29
    soldstatus $59,000
  22. 2000-09-29
    soldstatus $120,000
  23. 1998-09-11
    soldstatus $44,000
  24. 1998-09-11
    soldstatus $105,000
  25. 1998-09-08
    soldstatus $44,000 139-char remark
    Show marketing remark (139 chars)

    BANK FORECLOSURE!!WOOD FLOORING W/FIREPLACE NEEDS WORK - VACANT ON LKBX SPECIAL CONTRACT & ADDENDUMS REQUIRED CALL 954-474-7668 TO SHOW

  26. 1998-06-30
    historical 139-char remark
    Show marketing remark (139 chars)

    BANK FORECLOSURE!!WOOD FLOORING W/FIREPLACE NEEDS WORK - VACANT ON LKBX SPECIAL CONTRACT & ADDENDUMS REQUIRED CALL 954-474-7668 TO SHOW

  27. 1998-06-26
    listed $49,000 139-char remark
    Show marketing remark (139 chars)

    BANK FORECLOSURE!!WOOD FLOORING W/FIREPLACE NEEDS WORK - VACANT ON LKBX SPECIAL CONTRACT & ADDENDUMS REQUIRED CALL 954-474-7668 TO SHOW

ⓘ 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
$3,839 · $320/mo
Projected year-2 tax
$3,839 · $320/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 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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
$42,246
− Mortgage interest
−$19,045
− Property taxes
−$3,839
− Insurance
−$1,700
− Repairs & maintenance
−$3,380
− Management
−$3,380
− Depreciation
−$9,891
Taxable income
$1,013
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$243
After-tax cash flow
$6,197/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 — 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)
46,322
Household income
$56,473
Rent vs Own
63.5% rent · 36.5% own
Severe rent burden
3948.0

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 0.68)
Race & ethnicity
Hispanic / Latino 43% Two or more races 31% White 28% Black 24% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 9% Dominican 3% Salvadoran 3%
Common ancestry
Hispanic 5% Lithuanian 2% Scotch-Irish 1%
Foreign-born
41% · Canada, Jamaica, Dominican Republic
Languages at home
48% English-only · Spanish 38% French/Haitian/Cajun 6% 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
▼ -406.34%
Current HPI
524.7664
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

+593.9% since first listed
13 events — show timeline
  • 2026-05-15 Listed $339,990 Beaches MLS
  • 2025-12-17 Sold (Public Records) $6,800,000 Public Records
  • 2004-06-09 Sold (Public Records) $209,000 Public Records
  • 2003-02-11 Sold (Public Records) $137,000 Public Records
  • 2002-10-30 Sold (Public Records) $90,000 Public Records
  • 2000-09-29 Sold (Public Records) $120,000 Public Records
  • 2000-09-29 Sold (Public Records) $59,000 Public Records
  • 2000-09-29 Sold (Public Records) $48,285 Public Records
  • 1998-09-11 Sold (Public Records) $105,000 Public Records
  • 1998-09-11 Sold (Public Records) $44,000 Public Records
  • 1998-09-08 Sold (MLS) $44,000 Beaches MLS
  • 1998-06-30 Listing Removed Beaches MLS
  • 1998-06-26 Listed $49,000 Beaches MLS

Property tax history

+11.4%/yr

Latest (2025): $3,839 · +32.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…