CashFlowRE
Sign in Sign up
116 SE 9th Ct Duplex
F Composite 25.85
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +4.6/30.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.5/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$647,000

116 SE 9th Ct · Hallandale Beach, FL 33009
6 bd · 6.0 ba · 1,046 sqft · MultiFamily · 173 Days on market
Built 1956

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

Key facts

  • Security cameras
  • Laundry room on site
  • 3 parking spots

Tags

FULLY RENOVATED DUPLEXOVERSIZED FENCED BACKYARDLAUNDRY ROOM ON SITESECURITY CAMERASNEW ROOF WITH WARRANTYNEW HURRICANE IMPACT WINDOWS

Property features AI

Finance

  • Other: Unit sizes listed at approximately 500 sq. ft. each
  • Financial info: Multifamily property with rental units (one unit leased at $1,500; two units leased at $1,550 each)
  • HOA & community: Community laundry facilities

Exterior

  • Parking: Open parking with 3 total parking spaces
  • Security: High-impact doors for enhanced security
  • Utilities: Cable available; Public sewer
  • Home design: Single-story building; Resale property; Zoning: CENTRAL
  • Construction: Brick and block construction
  • Exterior features: Security / high-impact doors; Patio/porch (in two units); Less than quarter-acre lot

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Three 1-bedroom units (one furnished, two unfurnished)
  • Flooring: Laminate flooring
  • Bathrooms: Three full bathrooms (one per unit)
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Impact glass windows; Ceiling fan(s)
  • Laundry & utility: On-site laundry facilities (community); Water included in rent for at least one unit

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 × 1-bed/1.0-bath units multifamily listed at $647k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-20k/yr) — negative. Per door: $-823/mo.
  • To cash-flow at today's rent, offer at most $409k (36.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $358k (44.7% below list).
  • Recommended offer: $358k (44.7% below list) — sets the bar for 1% rule.
  • Cap rate 3.2% vs local median 5.2% in Hallandale Beach — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $3,577/mo this rent would consume 82% 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 $4k of loan paydown is wiped out by about $19k 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 173 days — a 12% lower offer ($569k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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 $500k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $357,700 (44.7% 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 173 days. Have you received any prior offers? Is the seller open to a 45% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  9. 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.
  10. 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.
  11. 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
0.55%
Cap rate
3.24%
Cash-on-cash
-10.90%
DSCR
0.52
GRM
15.1

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
-38.9%
Equity multiple
-0.21×
Total profit
$-218,605
Equity at exit
$96,470
10-year hold
IRR
-79.0%
Equity multiple
-0.99×
Total profit
$-360,233
Equity at exit
$55,941

Cash invested: $181,160 (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
30.1×

Monthly cashflow live

Estimated rent
$3,577 high interval (Pro) →
Mortgage (P&I)
$3,393
Tax est. 1.5%
$809 /mo · $9,705/yr
Insurance
$270
HOA
$0
Vacancy / Maint / Mgmt
$751
Net cashflow
$-1,645

Break-even live

Break-even rent $5,660
Max offer price $408,902
Occupancy floor

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,577

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
$161,750
Closing costs
$19,410
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.

Listing history 23 events

  1. 2026-06-18
    days on market $647,000 Active 173 DOM
  2. 2026-06-17
    days on market $647,000 Active 172 DOM
  3. 2026-06-16
    days on market $647,000 Active 171 DOM
  4. 2026-06-15
    days on market $647,000 Active 170 DOM
  5. 2026-06-13
    days on market $647,000 Active 168 DOM
  6. 2026-06-09
    days on market $647,000 Active 164 DOM
  7. 2026-06-07
    days on market $647,000 Active 162 DOM
  8. 2026-06-04
    days on market $647,000 Active 159 DOM
  9. 2026-06-03
    days on market $647,000 Active 158 DOM
  10. 2026-06-02
    days on market $647,000 Active 157 DOM
  11. 2026-06-01
    days on market $647,000 Active 156 DOM
  12. 2026-05-31
    days on market $647,000 Active 155 DOM
  13. 2026-04-18
    status Active
  14. 2025-12-15
    status Active
  15. 2025-09-04
    listed $647,000 Active
  16. 2023-12-06
    soldstatus $500,000 Closed 778-char remark
    Show marketing remark (778 chars)

    EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

  17. 2023-11-01
    historical Active Under Contract 778-char remark
    Show marketing remark (778 chars)

    EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

  18. 2023-10-12
    price $529,000 778-char remark
    Show marketing remark (778 chars)

    EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

  19. 2023-08-22
    price $545,000 778-char remark
    Show marketing remark (778 chars)

    EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

  20. 2023-08-01
    listed $575,000 Active 778-char remark
    Show marketing remark (778 chars)

    EXCELLENT INVESTMENT AIRBNB OPPORTUNITY! JUST 5 MINUTES FROM THE BEACH! THIS FULLY RENOVATED DUPLEX IS SITUATED WITHIN WALKING DISTANCE TO GULF STREAM PARK AND JUST 8 MINUTES FROM AVENTURA MALL. THERE ARE 2 SEPERATE UNITS 1BED/1BATH UNITS - 1 IS OFFERED FULLY FURNISHED AND CAN BE RENTED DAILY THROUGH AIRBNB. 2nd UNIT CAN BE RENTED AT $1700/MONTH. OVERSIZED BACKYARD WITH OPTION TO EXTEND, LAUNDRY ROOM ON SITE, SECURITY CAMERAS, ROOF RENOVATED WITH WARRANTY, NEW HURRICANE IMPACT WINDOWS, NEW A/C'S, REMODELED BATHROOMS, FLOORS, AND KITCHEN AS WELL AS NEW WINDOW TREATMENTS. FENCED BACKYARD, PRIVACY HEDGES , THE UNIT COMES WITH THREE PARKING SPACES. THIS IS A TURN KEY PROPERTY ONLY QUALIFIED BUYERS MUST SUBMIT PROOF OF FUNDS! PROPERTY NOT BEING SOLD CONTINGENT ON APPRAISAL

  21. 2022-02-23
    price $529,000
  22. 2022-02-21
    price $545,000
  23. 2022-02-08
    listed $550,000 Active

ⓘ 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 6/10 Major FEMA zone X (shaded) · 52% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 26 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
$42,924
− Mortgage interest
−$36,242
− Property taxes
−$9,705
− Insurance
−$3,235
− Repairs & maintenance
−$3,434
− Management
−$3,434
− Depreciation
−$18,822
Taxable loss
−$31,948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,667
After-tax cash flow
$-12,078/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

+17.6% since first listed
11 events — show timeline
  • 2026-04-18 Relisted MARMLS
  • 2025-12-15 Relisted MARMLS
  • 2025-09-04 Listed $647,000 MARMLS
  • 2023-12-06 Sold (MLS) $500,000 MARMLS
  • 2023-11-01 Contingent MARMLS
  • 2023-10-12 Price Changed $529,000 MARMLS
  • 2023-08-22 Price Changed $545,000 MARMLS
  • 2023-08-01 Listed $575,000 MARMLS
  • 2022-02-23 Price Changed $529,000 MARMLS
  • 2022-02-21 Price Changed $545,000 MARMLS
  • 2022-02-08 Listed $550,000 MARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…