CashFlowRE
Sign in Sign up
2219 Polk St Unit 6A
C Composite 57.1
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 +22.0/30.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 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

$155,000

2219 Polk St Unit 6A · Hollywood, FL 33020
1 bd · 1.0 ba · 576 sqft · Condo public records · 72 Days on market
Built 1970 $161/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

Key facts

  • $161 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Quarterly association fee of $484; HOA covers amenities, common areas, hot water, and structural maintenance; Association amenities include clubhouse, laundry, and pool

Exterior

  • Parking: One parking space
  • Home design: Attached property; 2 stories; Entry on level 1
  • Construction: Block construction; Resale property
  • Exterior features: No notable exterior features listed; Association pool

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level; Tile flooring
  • 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 $155k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $146k (6.0% 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.
  • Market conditions: Rents flat; 589 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).
  • This rent runs 41% of the median local income ($56k/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 $1k of loan paydown is wiped out by about $5k 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 72 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $101k; list at $155k implies a 53% gain — meaningful room to come down on a strong offer.
Recommended offer $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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
1.25%
Cap rate
8.21%
Cash-on-cash
6.86%
DSCR
1.31
GRM
6.7

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
-9.1%
Equity multiple
0.68×
Total profit
$-14,034
Equity at exit
$23,111
10-year hold
IRR
-4.1%
Equity multiple
0.76×
Total profit
$-10,257
Equity at exit
$13,402

Cash invested: $43,400 (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
589
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,938 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$244 /mo · $2,928/yr
Insurance
$65
HOA
$161
Vacancy / Maint / Mgmt
$407
Net cashflow
$248

Break-even live

Break-even rent $1,623
Max offer price $155,000
Occupancy floor 82%

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
$38,750
Closing costs
$4,650
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
2233 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0–2.0 913 $2,540 $2.78 15d 94 0.10mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $2,797 $2.61 1d 14 0.19mi
2001 Van Buren St Hollywood, FL 2.0 1.0–2.0 788 $2,801 $3.55 15d 171 0.38mi
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $2,764 $2.54 1d 17 0.46mi
1776 Polk St Hollywood, FL 1.0–2.0 1.0–2.0 954 $2,843 $2.98 15d 25 0.60mi
320 S Federal Hwy Hollywood, FL 2.0 1.0–2.0 742 $2,758 $3.72 24d 9 0.62mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $2,175 $2.19 2d 35 0.64mi
1770 S Young Cir Hollywood, FL 2.0 1.0–2.0 881 $3,652 $4.15 1d 42 0.64mi
2630 Madison St Unit b Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 0.70mi
2630 Madison St Hollywood, FL 1.0 1.0 400 $1,500 $3.75 24d 1 0.70mi
2806 Taylor St Hollywood, FL 1.0 450 $1,449 $3.22 7d 1 0.73mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 7d 1 0.73mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 24d 1 0.73mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,850 $2.91 17d 1 0.76mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,800 $2.83 1d 1 0.76mi
2443 Cleveland St Unit 2 Hollywood, FL 1.0 1.0 600 $1,500 $2.50 24d 1 0.78mi
2830 Fillmore St Unit 2 Hollywood, FL 1.0 1.0 750 $1,450 $1.93 7d 1 0.79mi
2830 Fillmore St Unit 5 Hollywood, FL 1.0 1.0 700 $1,450 $2.07 24d 1 0.79mi
2840 Taylor St #28 Hollywood, FL 1.0 1.0 560 $1,800 $3.21 24d 1 0.79mi
2829 Van Buren St #208 Hollywood, FL 1.0 460 $1,300 $2.83 13d 1 0.79mi
1521 N 23rd Ave Hollywood, FL 2.0 2.0 750 $2,000 $2.67 24d 1 0.82mi
1927 Cleveland St Unit 1542853P Hollywood, FL 1.0 570 $2,722 $4.78 2d 1 0.83mi
2619 Arthur St Unit 3 Hollywood, FL 1.0 1.0 450 $1,280 $2.84 24d 1 0.83mi
2526 McKinley St Unit C Hollywood, FL 1.0 350 $1,300 $3.71 2d 1 0.85mi
2526 McKinley St Unit 1 Hollywood, FL 1.0 350 $1,300 $3.71 13d 1 0.85mi
2111 Roosevelt St Unit 3 Hollywood, FL 1.0 1.0 600 $1,425 $2.38 24d 1 0.86mi
2843 Fillmore St Hollywood, FL 1.0–2.0 1.0 800 $1,595 $1.99 24d 1 0.87mi
2910 Pierce St Unit P102 Hollywood, FL 1.0 1.0 700 $1,595 $2.28 24d 1 0.87mi
2847 Fillmore St Hollywood, FL 1.0 1.0 700 $1,600 $2.29 2d 1 0.89mi
2915 Jackson St Unit 12 Hollywood, FL 1.0 1.0 500 $1,425 $2.85 16d 1 0.91mi
2915 Jackson St Hollywood, FL 1.0 1.0 500 $1,425 $2.85 13d 1 0.91mi
2918 Jackson St Unit 1 Hollywood, FL 2.0 1.0 750 $1,700 $2.27 7d 1 0.92mi
2918 Jackson St Hollywood, FL 2.0 1.0 750 $1,700 $2.27 3d 1 0.92mi
1944 Taft St Unit 2 Hollywood, FL 2.0 2.0 750 $1,800 $2.40 7d 1 0.95mi
1815 McKinley St Unit 9 Hollywood, FL 2.0 1.0 650 $1,750 $2.69 16d 1 0.95mi
1947 Taft St Unit 0 Hollywood, FL 2.0 2.0 650 $1,900 $2.92 24d 1 0.97mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,400 $2.44 24d 1 0.99mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,450 $2.53 18d 1 0.99mi
1816 Taft St Unit 8 Hollywood, FL 1.0 1.0 500 $1,399 $2.80 2d 1 1.03mi
1533 Cleveland St Hollywood, FL 1.0 1.0 512 $1,200 $2.34 24d 1 1.11mi

HOA detail condo

Monthly dues
$161 · $1,932/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-18
    days on market $155,000 Active 72 DOM
  2. 2026-06-17
    days on market $155,000 Active 71 DOM
  3. 2026-06-16
    days on market $155,000 Active 70 DOM
  4. 2026-06-15
    days on market $155,000 Active 69 DOM
  5. 2026-06-13
    days on market $155,000 Active 67 DOM
  6. 2026-06-09
    days on market $155,000 Active 63 DOM
  7. 2026-06-08
    days on market $155,000 Active 62 DOM
  8. 2026-06-07
    days on market $155,000 Active 61 DOM
  9. 2026-06-04
    days on market $155,000 Active 58 DOM
  10. 2026-06-03
    days on market $155,000 Active 57 DOM
  11. 2026-06-02
    days on market $155,000 Active 56 DOM
  12. 2026-06-01
    days on market $155,000 Active 55 DOM
  13. 2026-05-31
    days on market $155,000 Active 54 DOM
  14. 2026-05-06
    price $155,000
  15. 2026-04-07
    listed $157,000 Active
  16. 2024-11-09
    historical $1,400
  17. 2024-11-02
    price $1,400
  18. 2024-10-23
    price $1,500
  19. 2024-10-02
    price $1,400
  20. 2024-08-18
    listed $1,500
  21. 2023-08-22
    historical $1,500
  22. 2023-07-31
    listed $1,500
  23. 2020-03-02
    soldstatus $101,000
  24. 2020-02-20
    soldstatus $101,000 Closed 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  25. 2020-01-09
    status Pending 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  26. 2019-12-29
    status Active 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  27. 2019-12-29
    historical Active Under Contract 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  28. 2019-12-26
    status Pending 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  29. 2019-12-23
    historical Active Under Contract 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  30. 2019-10-31
    listed $99,900 Active 178-char remark
    Show marketing remark (178 chars)

    Walk to downtown Hollywood. Up dated 1/1 pool and deck. Newer kitchen and bathroom. Can be rented immediately. Won't last long. Call for appointment today. Air B n B not allowed.

  31. 2010-08-09
    soldstatus $24,000
  32. 1996-04-17
    soldstatus $25,500

ⓘ 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
$2,928 · $244/mo
Projected year-2 tax
$2,928 · $244/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,251
− Mortgage interest
−$8,682
− Property taxes
−$2,928
− Insurance
−$775
− Repairs & maintenance
−$1,860
− Management
−$1,860
− HOA
−$1,932
− Depreciation
−$4,509
Taxable income
$704
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$169
After-tax cash flow
$2,810/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

+507.8% since first listed
19 events — show timeline
  • 2026-05-06 Price Changed $155,000 MARMLS
  • 2026-04-07 Listed $157,000 MARMLS
  • 2024-11-09 Rental Removed $1,400 GFLMLS
  • 2024-11-02 Price Changed $1,400 GFLMLS
  • 2024-10-23 Price Changed $1,500 GFLMLS
  • 2024-10-02 Price Changed $1,400 GFLMLS
  • 2024-08-18 Listed for Rent $1,500 GFLMLS
  • 2023-08-22 Rental Removed $1,500 MARMLS
  • 2023-07-31 Listed for Rent $1,500 MARMLS
  • 2020-03-02 Sold (Public Records) $101,000 Public Records
  • 2020-02-20 Sold (MLS) $101,000 MARMLS
  • 2020-01-09 Pending MARMLS
  • 2019-12-29 Relisted MARMLS
  • 2019-12-29 Contingent MARMLS
  • 2019-12-26 Pending MARMLS
  • 2019-12-23 Contingent MARMLS
  • 2019-10-31 Listed $99,900 MARMLS
  • 2010-08-09 Sold (Public Records) $24,000 Public Records
  • 1996-04-17 Sold (Public Records) $25,500 Public Records

Property tax history

+11.2%/yr

Latest (2025): $2,928 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…