CashFlowRE
Sign in Sign up
3701 Tyler St #211
C- Composite 54.02
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 +17.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

3701 Tyler St #211 · Hollywood, FL 33021
1 bd · 1.0 ba · 615 sqft · Condo public records · 104 Days on market
Built 1961 $410/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Active Under Contract – Accepting Back Up Offers 1 Bedroom, 1 Bathroom, walk in closet, linen closet in bathroom. Back door goes to parking space below the unit. 2 AC one in the bedroom, 1 in living room, wood flooring thru out. Kitchen has range, refrigerator, and a walk in pantry. Fully furnished with a sofa in living room which is a day bed, 2 TV's one in living room and one in bedroom. Beautiful pool and landscaping. Maintenance fee $248 includes water, sewage and trash. One person has to be 55+, able to rent from Nov1 to May 1 Rent $1100 to $1200 SELLING AS IS FOR THE CONVENIENCE OF THE SELLER.

Key facts

  • Walk-in closet
  • New mini-split a/c
  • Updated kitchen

Tags

UPDATED KITCHENNEW STAINLESS-STEEL APPLIANCESWALK-IN CLOSETNEW MINI-SPLIT A/CTANKLESS WATER HEATERADDED SHUTTERS

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association fee covers common areas, laundry, grounds maintenance, structure maintenance, pool, reserve fund, roof, sewer, trash and water; Community amenities include laundry, barbecue, picnic area, pool, shuffleboard court, storage and elevators; Senior community

Exterior

  • Parking: Assigned parking; Guest parking; One assigned space
  • Security: Fire alarm
  • Utilities: Water included in association; Sewer included in association; Trash included in association
  • Home design: 2-story building; Entry level: 2
  • Construction: Block construction; Resale property
  • Exterior features: Storm/security shutters; Faces south; Property attached (attached unit)

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Entry level: 2
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Ceiling fans; Wall/window air conditioning units
  • Interior features: Blinds; Furnishing negotiable; Second-floor entry; Tub with shower
  • 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 1-bed/1.0-bath condo listed at $109k.

Deal economics

  • At list price, monthly cash flow is $85 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $99k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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.
  • 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 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k 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 104 days — a 9% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $80k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: 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 $99,190 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 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 1961 — 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. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.53%
Cap rate
7.23%
Cash-on-cash
3.33%
DSCR
1.15
GRM
5.4

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
-11.8%
Equity multiple
0.58×
Total profit
$-12,929
Equity at exit
$16,252
10-year hold
IRR
-3.5%
Equity multiple
0.77×
Total profit
$-7,001
Equity at exit
$9,424

Cash invested: $30,520 (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
5.4×

Monthly cashflow live

Estimated rent
$1,673 high interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$210 /mo · $2,514/yr
Insurance
$45
HOA
$410
Vacancy / Maint / Mgmt
$351
Net cashflow
$85

Break-even live

Break-even rent $1,565
Max offer price $109,000
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
$27,250
Closing costs
$3,270
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
3525 Polk St #7 Hollywood, FL 1.0 1.0 700 $1,600 $2.29 24d 1 0.09mi
3711 Van Buren St #2 Hollywood, FL 1.0 1.0 660 $1,550 $2.35 24d 1 0.20mi
3601 Van Buren St Hollywood, FL 1.0–2.0 1.0–2.0 941 $1,725 $1.83 4d 3 0.21mi
315 S Crescent Dr Hollywood, FL 1.0 544 $1,425 $2.62 15d 1 0.28mi
470 S Park Rd Unit 7-110 Hollywood, FL 1.0 1.0 659 $1,800 $2.73 24d 1 0.38mi
532 S Crescent Dr Unit 106 Hollywood, FL 1.0 550 $1,425 $2.59 14d 1 0.39mi
550 S Park Rd Unit 14-8 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 8d 1 0.46mi
812 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 999 $1,869 $1.87 2d 24 0.58mi
900 Tallwood Ave #207 Hollywood, FL 1.0 1.0 640 $1,575 $2.46 21d 1 0.77mi
4933 Hollywood Blvd Unit 5420-202 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 22d 1 0.78mi
4933 Hollywood Blvd Unit 5141-206 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 24d 1 0.78mi
5112 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0 727 $1,600 $2.20 19d 2 0.90mi
5112 Hollywood Blvd #3 Hollywood, FL 1.0 1.0 650 $1,550 $2.38 17d 1 0.90mi
5141 Hollywood Blvd Unit 209 Hollywood, FL 2.0 1.0 700 $2,175 $3.11 3d 1 0.90mi
5141 Hollywood Blvd Apt 206 Hollywood, FL 1.0 1.0 700 $1,825 $2.61 3d 1 0.90mi
2847 Fillmore St Hollywood, FL 1.0 1.0 700 $1,600 $2.29 2d 1 0.95mi
4917 Washington St Hollywood, FL 1.0 1.0 600 $1,300 $2.17 8d 1 0.96mi
2915 Jackson St Unit 12 Hollywood, FL 1.0 1.0 500 $1,425 $2.85 16d 1 0.96mi
2915 Jackson St Hollywood, FL 1.0 1.0 500 $1,425 $2.85 14d 1 0.96mi
2843 Fillmore St Hollywood, FL 1.0–2.0 1.0 800 $1,595 $1.99 24d 1 0.97mi
2910 Pierce St Unit P102 Hollywood, FL 1.0 1.0 700 $1,595 $2.28 24d 1 0.97mi
5230 Hollywood Blvd Hollywood, FL 1.0–4.0 1.0–2.0 956 $1,500 $1.57 24d 1 0.98mi
2918 Jackson St Unit 1 Hollywood, FL 2.0 1.0 750 $1,700 $2.27 8d 1 0.98mi
2918 Jackson St Hollywood, FL 2.0 1.0 750 $1,700 $2.27 4d 1 0.98mi
2840 Taylor St #28 Hollywood, FL 1.0 1.0 560 $1,800 $3.21 24d 1 1.01mi
2830 Fillmore St Unit 5 Hollywood, FL 1.0 1.0 700 $1,450 $2.07 24d 1 1.03mi
2830 Fillmore St Unit 2 Hollywood, FL 1.0 1.0 750 $1,450 $1.93 8d 1 1.03mi
2829 Van Buren St #208 Hollywood, FL 1.0 460 $1,300 $2.83 13d 1 1.04mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 3d 1 1.07mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 4d 1 1.07mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 24d 1 1.08mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 8d 1 1.08mi
2806 Taylor St Hollywood, FL 1.0 450 $1,449 $3.22 8d 1 1.08mi
2915 Plunkett St Unit 10D Hollywood, FL 1.0 1.0 640 $1,700 $2.66 17d 1 1.25mi
5500 Washington St Hollywood, FL 1.0–3.0 1.0–2.0 1000 $1,590 $1.59 4d 18 1.27mi
4130 SW 19th St Unit 3 West Park, FL 1.0 1.0 450 $1,400 $3.11 21d 1 1.30mi
504 N 57th Ave Unit N Hollywood, FL 1.0 1.0 496 $1,575 $3.18 20d 1 1.31mi
2630 Madison St Unit b Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 1.37mi
2630 Madison St Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 1.37mi
2200 Park Ln #109 Hollywood, FL 1.0 1.5 727 $1,650 $2.27 3d 1 1.37mi

HOA detail condo

Monthly dues
$410 · $4,920/yr
Likely covers
watertrashlandscapingpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-06-18
    days on market $109,000 Active 104 DOM
  2. 2026-06-17
    days on market $109,000 Active 103 DOM
  3. 2026-06-16
    days on market $109,000 Active 102 DOM
  4. 2026-06-15
    days on market $109,000 Active 101 DOM
  5. 2026-06-13
    days on market $109,000 Active 99 DOM
  6. 2026-06-09
    days on market $109,000 Active 95 DOM
  7. 2026-06-07
    days on market $109,000 Active 93 DOM
  8. 2026-06-04
    days on market $109,000 Active 90 DOM
  9. 2026-06-03
    days on market $109,000 Active 89 DOM
  10. 2026-06-02
    days on market $109,000 Active 88 DOM
  11. 2026-06-01
    days on market $109,000 Active 87 DOM
  12. 2026-05-31
    days on market $109,000 Active 86 DOM
  13. 2026-03-06
    listed $109,000 Active
  14. 2021-06-25
    soldstatus $80,000
  15. 2021-06-24
    soldstatus $80,000 Closed 614-char remark
    Show marketing remark (614 chars)

    Active Under Contract – Accepting Back Up Offers 1 Bedroom, 1 Bathroom, walk in closet, linen closet in bathroom. Back door goes to parking space below the unit. 2 AC one in the bedroom, 1 in living room, wood flooring thru out. Kitchen has range, refrigerator, and a walk in pantry. Fully furnished with a sofa in living room which is a day bed, 2 TV's one in living room and one in bedroom. Beautiful pool and landscaping. Maintenance fee $248 includes water, sewage and trash. One person has to be 55+, able to rent from Nov1 to May 1 Rent $1100 to $1200 SELLING AS IS FOR THE CONVENIENCE OF THE SELLER.

  16. 2021-06-09
    listed Active Under Contract - Accepting Back Up Offers 614-char remark
    Show marketing remark (614 chars)

    Active Under Contract – Accepting Back Up Offers 1 Bedroom, 1 Bathroom, walk in closet, linen closet in bathroom. Back door goes to parking space below the unit. 2 AC one in the bedroom, 1 in living room, wood flooring thru out. Kitchen has range, refrigerator, and a walk in pantry. Fully furnished with a sofa in living room which is a day bed, 2 TV's one in living room and one in bedroom. Beautiful pool and landscaping. Maintenance fee $248 includes water, sewage and trash. One person has to be 55+, able to rent from Nov1 to May 1 Rent $1100 to $1200 SELLING AS IS FOR THE CONVENIENCE OF THE SELLER.

  17. 2021-05-15
    listed $87,000 614-char remark
    Show marketing remark (614 chars)

    Active Under Contract – Accepting Back Up Offers 1 Bedroom, 1 Bathroom, walk in closet, linen closet in bathroom. Back door goes to parking space below the unit. 2 AC one in the bedroom, 1 in living room, wood flooring thru out. Kitchen has range, refrigerator, and a walk in pantry. Fully furnished with a sofa in living room which is a day bed, 2 TV's one in living room and one in bedroom. Beautiful pool and landscaping. Maintenance fee $248 includes water, sewage and trash. One person has to be 55+, able to rent from Nov1 to May 1 Rent $1100 to $1200 SELLING AS IS FOR THE CONVENIENCE OF THE SELLER.

  18. 2012-10-11
    soldstatus $36,000 289-char remark
    Show marketing remark (289 chars)

    IMMACULATE ONE BEDROOM, ONE BATH, NEW KITCHEN, NEW TANKLESS ON DEMAND. WATER HEATER, FULLY FURNISHED, FANTASTIC, QUIET LOCATION. BEAUTIFUL POOL AND LANDSCAPING, NEW ROOF, HURRICANE SHUTTERS, ONE ASSIGNED PARKING SPACE, LOW LOW MAINTENANCE. ONE PERSON MUST BE * 55 YEARS OLD. NO ELEVATOR.

  19. 2012-09-10
    soldstatus $36,000
  20. 2002-01-11
    soldstatus $32,000
  21. 1998-03-07
    soldstatus $27,000
  22. 1994-12-13
    soldstatus $29,500
  23. 1992-01-03
    soldstatus $35,000

ⓘ 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
$2,514 · $210/mo
Projected year-2 tax
$2,514 · $210/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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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 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
$20,070
− Mortgage interest
−$6,106
− Property taxes
−$2,514
− Insurance
−$545
− Repairs & maintenance
−$1,606
− Management
−$1,606
− HOA
−$4,920
− Depreciation
−$3,171
Taxable loss
−$397
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$95
After-tax cash flow
$1,112/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)
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

+211.4% since first listed
11 events — show timeline
  • 2026-03-06 Listed $109,000 MARMLS
  • 2021-06-25 Sold (Public Records) $80,000 Public Records
  • 2021-06-24 Sold (MLS) $80,000 HCAR
  • 2021-06-09 Listed HCAR
  • 2021-05-15 Listed $87,000 HCAR
  • 2012-10-11 Sold (MLS) $36,000 MARMLS
  • 2012-09-10 Sold (Public Records) $36,000 Public Records
  • 2002-01-11 Sold (Public Records) $32,000 Public Records
  • 1998-03-07 Sold (Public Records) $27,000 Public Records
  • 1994-12-13 Sold (Public Records) $29,500 Public Records
  • 1992-01-03 Sold (Public Records) $35,000 Public Records

Property tax history

+20.3%/yr

Latest (2025): $2,514 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…