CashFlowRE
Sign in Sign up
2500 Parkview Dr #315
C- Composite 51.13
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 +15.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • 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

$267,000

2500 Parkview Dr #315 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,280 sqft · Condo public records · 159 Days on market
Built 1981 $1200/mo HOA · 28% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTMENT OPPORTUNITY - Resort-style living at OLYMPUS. Experience tranquil garden views from this expansive 2-bedroom, 2-bath residence offering 1,280 sq. ft. of refined living space. Soaring ceilings and oversized closets create an open, sophisticated ambiance, while the original condition presents a rare opportunity to customize a luxury retreat to your taste. Priced to sell and located in the prestigious Olympus community in Hallandale Beach. Surrounded by impeccably maintained grounds, this private residence overlooks a lush tropical setting and features tile flooring throughout with a soft, neutral palette. The generously sized terrace invites effortless indoor-outdoor living—p

Key facts

  • Heated pools
  • Billiards
  • Tennis courts

Tags

GARDEN VIEWSINDOOR OUTDOOR LIVINGRESORT STYLE AMENITIESTENNIS COURTSHEATED POOLSBILLIARDS

Property features AI

Finance

  • Financial info: Pets: Cats allowed (no dogs)
  • HOA & community: Monthly association fee; Association covers management, amenities, cable TV, insurance, internet, laundry, grounds maintenance, pest control, reserve fund, roof, sewer, security, trash, and water; Community amenities include billiard room, marina, bike storage, fitness center, laundry, barbecue/picnic area, pool, shuffleboard, sauna, storage, tennis courts, transportation service, and vehicle wash area; 1,090 units in community

Exterior

  • Parking: Assigned parking; One covered space; Valet; 1-car garage
  • Security: Doorman; Secured garage/parking; Key card entry; Smoke detector(s)
  • Utilities: Cable available
  • Home design: Attached property; Entry on 3rd level; 25-story building
  • Construction: Block construction; Resale property
  • Exterior features: Balcony; Screened balcony; Heated pool; Intracoastal access waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Disposal; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Ceramic tile; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Blinds; Bedroom on main level; Breakfast area; Family/dining room; First floor entry; Main living area entry level; Pantry; Separate shower; Walk-in closet(s)
  • Laundry & utility: Common area laundry

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 $267k.

Deal economics

  • At list price, monthly cash flow is $-315 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (20.8% below list).
  • Meets the 1% rule at list price ($4k rent vs $267k).
  • Recommended offer: $211k (20.8% below list) — sets the bar for cash-flow.
  • Cap rate 6.8% 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: 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 15d 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 $4,230/mo this rent would consume 97% 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 $8k 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 159 days — a 12% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $140k; list at $267k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 28% 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 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,360 (20.8% 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 159 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  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
1.58%
Cap rate
6.79%
Cash-on-cash
1.79%
DSCR
1.08
GRM
5.3

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
-30.8%
Equity multiple
0.03×
Total profit
$-72,814
Equity at exit
$39,811
10-year hold
IRR
-77.7%
Equity multiple
-0.69×
Total profit
$-126,024
Equity at exit
$23,085

Cash invested: $74,760 (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
5.3×

Monthly cashflow live

Estimated rent
$4,230 high interval (Pro) →
Mortgage (P&I)
$1,400
Tax from tax record
$519 /mo · $6,228/yr
Insurance
$111
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$1,200
Vacancy / Maint / Mgmt
$888
Net cashflow
$-315

Break-even live

Break-even rent $4,629
Max offer price $211,360
Occupancy floor

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
$66,750
Closing costs
$8,010
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
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 7d 1 0.01mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 14d 1 0.01mi
2500 Parkview Dr #1112 Hallandale Beach, FL 2.0 2.0 1580 $3,800 $2.41 24d 1 0.01mi
2753 S Parkview Dr Hallandale Beach, FL 2.0 2.0 1680 $3,699 $2.20 17d 1 0.14mi
513 Leslie Dr #513 Hallandale Beach, FL 3.0 2.0 1624 $5,250 $3.23 24d 1 0.16mi
523 Leslie Dr Hallandale Beach, FL 3.0 2.0 1624 $4,950 $3.05 24d 1 0.17mi
825 NE 26th Ave Hallandale Beach, FL 3.0 2.0 1844 $4,200 $2.28 24d 1 0.20mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 7d 1 0.41mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 5d 1 0.41mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 4d 3 0.42mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 5d 2 0.42mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.0 1784 $7,500 $4.20 1d 1 0.43mi
1529 Shoreline Way #1529 Hollywood, FL 3.0 2.5 1784 $7,750 $4.34 12d 1 0.43mi
1529 Shoreline Way Hollywood, FL 3.0 2.5 1784 $7,500 $4.20 7d 1 0.43mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 10d 18 0.45mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 17 0.45mi
3101 S Ocean Dr #1904 Hollywood, FL 2.0 2.5 1733 $5,500 $3.17 22d 1 0.45mi
3101 S Ocean Dr #1504 Hollywood, FL 2.0 2.5 1733 $7,500 $4.33 24d 1 0.45mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 2d 7 0.48mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 14d 8 0.48mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 24d 6 0.48mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,429 $4.35 3d 1 0.48mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 24d 1 0.48mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 7d 1 0.48mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 24d 1 0.48mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 24d 1 0.48mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $7,250 $6.73 24d 5 0.48mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $4,219 $5.00 1d 2 0.50mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 15d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 2302W Hallandale Beach, FL 3.0 2.0 1481 $3,900 $2.63 24d 1 0.50mi
1745 E Hallandale Beach Blvd Unit 802W Hallandale Beach, FL 3.0 2.0 1481 $3,600 $2.43 24d 1 0.50mi
2751 S Ocean Dr Unit 508S Hollywood, FL 3.0 2.5 1868 $5,300 $2.84 17d 1 0.50mi
2751 S Ocean Dr Unit 508S Hollywood, FL 3.0 2.5 1868 $5,300 $2.84 7d 1 0.50mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 7d 1 0.50mi
4010 S Ocean Dr Unit R504 Hollywood, FL 3.0 2.0 1122 $10,000 $8.91 24d 1 0.50mi
4010 S Ocean Dr Unit R1108 Hollywood, FL 3.0 2.5 1361 $12,999 $9.55 24d 1 0.50mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL 2.0–3.0 2.0 1118 $5,049 $4.51 15d 2 0.50mi
4010 S Ocean Dr Unit T3708 Hollywood, FL 3.0 2.5 1361 $8,000 $5.88 24d 1 0.50mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 24d 1 0.50mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 3d 1 0.50mi

HOA detail condo

Monthly dues
$1,200 · $14,400/yr
Likely covers
landscaping
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 28 events

  1. 2026-06-18
    days on market $267,000 Active 159 DOM
  2. 2026-06-17
    days on market $267,000 Active 158 DOM
  3. 2026-06-16
    days on market $267,000 Active 157 DOM
  4. 2026-06-15
    days on market $267,000 Active 156 DOM
  5. 2026-06-13
    days on market $267,000 Active 154 DOM
  6. 2026-06-09
    days on market $267,000 Active 150 DOM
  7. 2026-06-07
    days on market $267,000 Active 148 DOM
  8. 2026-06-04
    days on market $267,000 Active 145 DOM
  9. 2026-06-03
    days on market $267,000 Active 144 DOM
  10. 2026-06-02
    days on market $267,000 Active 143 DOM
  11. 2026-06-01
    days on market $267,000 Active 142 DOM
  12. 2026-05-31
    days on market $267,000 Active 141 DOM
  13. 2026-01-10
    listed $267,000 Active
  14. 2025-05-23
    historical
  15. 2025-01-18
    listed $310,000 Active
  16. 2025-01-03
    historical
  17. 2023-11-07
    price $320,000
  18. 2023-08-11
    historical $2,400
  19. 2023-07-17
    price $2,400
  20. 2023-06-18
    listed $340,000 Active
  21. 2022-04-15
    status Active
  22. 2021-12-23
    listed $310,000 Active
  23. 2019-09-30
    soldstatus $140,000
  24. 2019-09-18
    soldstatus $140,000 Sold
  25. 2019-08-17
    status Pending
  26. 2019-08-09
    price $155,000
  27. 2019-05-19
    listed $170,000 Active
  28. 1994-08-31
    soldstatus $62,500

ⓘ 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
$6,228 · $519/mo
Projected year-2 tax
$6,228 · $519/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 24 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
$50,765
− Mortgage interest
−$14,956
− Property taxes
−$6,228
− Insurance
−$6,454
− Repairs & maintenance
−$4,061
− Management
−$4,061
− HOA
−$14,400
− Depreciation
−$7,767
Taxable loss
−$7,163
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,719
After-tax cash flow
$-2,061/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

+327.2% since first listed
16 events — show timeline
  • 2026-01-10 Listed $267,000 MARMLS
  • 2025-05-23 Listing Removed MARMLS
  • 2025-01-18 Listed $310,000 MARMLS
  • 2025-01-03 Listing Removed MARMLS
  • 2023-11-07 Price Changed $320,000 MARMLS
  • 2023-08-11 Rental Removed $2,400 MARMLS
  • 2023-07-17 Price Changed $2,400 MARMLS
  • 2023-06-18 Listed $340,000 MARMLS
  • 2022-04-15 Relisted MARMLS
  • 2021-12-23 Listed $310,000 MARMLS
  • 2019-09-30 Sold (Public Records) $140,000 Public Records
  • 2019-09-18 Sold (MLS) $140,000 MARMLS
  • 2019-08-17 Pending MARMLS
  • 2019-08-09 Price Changed $155,000 MARMLS
  • 2019-05-19 Listed $170,000 MARMLS
  • 1994-08-31 Sold (Public Records) $62,500 Public Records

Property tax history

+6.6%/yr

Latest (2025): $6,228 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…