CashFlowRE
Sign in Sign up
2101 Atlantic Shores Blvd #412
B- Composite 68.34
Why this score? — see what drove the B- 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 +27.8/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.8/10.0
  • ARV discount +7.5/15.0
  • 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

$225,000

2101 Atlantic Shores Blvd #412 · Hallandale Beach, FL 33009
1 bd · 2.0 ba · 1,100 sqft · Condo public records · 47 Days on market
Built 1974 $647/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

Key facts

  • Dog park
  • Tennis court
  • Pool

Tags

POOLTENNIS COURTKIDS PLAYGROUNDDOG PARKLAUNDRY AT EACH FLOOR

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee of $647; Association covers insurance, internet, and pool; Association amenities include laundry, pool, and tennis courts

Exterior

  • Parking: Carport with 1 covered space; One designated parking space
  • Security: Doorman
  • Utilities: Has heating and cooling
  • Home design: Condo / apartment building; 5-story building; Entry located on level 4
  • Construction: Block construction
  • Exterior features: Balcony; Tennis courts; Association pool

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central electric air conditioning
  • Interior features: First-floor entry; Bedroom on main level; Other interior features
  • 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/2.0-bath condo listed at $225k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $225k).
  • Recommended offer: $218k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 5.2% in Hallandale Beach — 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 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 20d 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 $3,806/mo this rent would consume 88% 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 $7k 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 47 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $170k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $218,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.69%
Cap rate
9.95%
Cash-on-cash
13.05%
DSCR
1.58
GRM
4.9

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
-13.2%
Equity multiple
0.54×
Total profit
$-28,802
Equity at exit
$33,548
10-year hold
IRR
-12.7%
Equity multiple
0.40×
Total profit
$-38,070
Equity at exit
$19,454

Cash invested: $63,000 (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
4.9×

Monthly cashflow live

Estimated rent
$3,806 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$401 /mo · $4,815/yr
Insurance
$94
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$647
Vacancy / Maint / Mgmt
$799
Net cashflow
$258

Break-even live

Break-even rent $3,479
Max offer price $225,000
Occupancy floor 88%

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
$56,250
Closing costs
$6,750
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 14d 1 0.29mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 7d 1 0.29mi
1755 E Hallandale Beach Blvd Unit 2207E Hallandale Beach, FL 2.0 2.0 1354 $3,950 $2.92 24d 1 0.57mi
1755 E Hallandale Beach Blvd Unit 1407E Hallandale Beach, FL 2.0 2.0 1354 $3,650 $2.70 24d 1 0.57mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 24d 1 0.59mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 24d 1 0.65mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 7d 1 0.66mi
2751 S Ocean Dr Unit 1706S Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 24d 1 0.66mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $3,900 $3.59 12d 17 0.66mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $3,600 $3.32 10d 18 0.66mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 24d 1 0.66mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 7d 1 0.66mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,400 $4.53 10d 6 0.66mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $3,800 $3.91 19d 8 0.66mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,200 $4.32 14d 7 0.66mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $4,000 $4.12 7d 7 0.66mi
2401 S Ocean Dr #1405 Hollywood, FL 2.0 2.0 1250 $4,250 $3.40 24d 1 0.66mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,827 $6.15 3d 1 0.67mi
2101 S Ocean Dr #1201 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 24d 1 0.68mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 7d 1 0.69mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 5d 1 0.69mi
2201 S Ocean Dr #2001 Hollywood, FL 2.0 2.0 1400 $3,800 $2.71 14d 1 0.69mi
2201 S Ocean Dr #1507 Hollywood, FL 2.0 2.0 1350 $5,000 $3.70 24d 1 0.69mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 5d 2 0.70mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 4d 3 0.70mi
2301 S Ocean Dr #607 Hollywood, FL 2.0 2.0 1240 $4,000 $3.23 24d 1 0.71mi
2301 S Ocean Dr #2507 Hollywood, FL 2.0 2.0 1240 $4,300 $3.47 24d 1 0.71mi
2301 S Ocean Dr #2003 Hollywood, FL 2.0 2.0 1400 $5,500 $3.93 24d 1 0.71mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 24d 6 0.74mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 14d 8 0.74mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 2d 7 0.74mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,429 $4.35 3d 1 0.75mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL 1.0–2.0 1.0–2.0 844 $2,465 $2.92 1d 2 0.75mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $5,000 $4.64 24d 5 0.76mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $3,862 $3.82 1d 5 0.76mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $4,750 $4.35 24d 3 0.76mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $4,219 $3.94 20d 4 0.76mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL 2.0 2.0 1030 $6,950 $6.75 24d 1 0.77mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL 2.0 2.0 1030 $4,500 $4.37 24d 1 0.77mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 24d 1 0.77mi

HOA detail condo

Monthly dues
$647 · $7,764/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-06-18
    days on market $225,000 Active 47 DOM
  2. 2026-06-17
    days on market $225,000 Active 46 DOM
  3. 2026-06-16
    days on market $225,000 Active 45 DOM
  4. 2026-06-15
    days on market $225,000 Active 44 DOM
  5. 2026-06-13
    days on market $225,000 Active 42 DOM
  6. 2026-06-09
    days on market $225,000 Active 38 DOM
  7. 2026-06-08
    days on market $225,000 Active 37 DOM
  8. 2026-06-07
    days on market $225,000 Active 36 DOM
  9. 2026-06-04
    days on market $225,000 Active 33 DOM
  10. 2026-06-03
    days on market $225,000 Active 32 DOM
  11. 2026-06-02
    days on market $225,000 Active 31 DOM
  12. 2026-06-01
    days on market $225,000 Active 30 DOM
  13. 2026-05-31
    days on market $225,000 Active 29 DOM
  14. 2026-05-02
    listed $225,000 Active
  15. 2026-05-02
    historical
  16. 2026-04-28
    listed $225,000 Active
  17. 2026-03-06
    soldstatus $170,000
  18. 2026-02-26
    soldstatus $170,000 Closed 765-char remark
    Show marketing remark (765 chars)

    VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

  19. 2026-02-12
    historical Active Under Contract 765-char remark
    Show marketing remark (765 chars)

    VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

  20. 2026-01-18
    price $175,000 765-char remark
    Show marketing remark (765 chars)

    VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

  21. 2025-12-14
    price $183,900 765-char remark
    Show marketing remark (765 chars)

    VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

  22. 2025-11-30
    listed $185,900 Active 765-char remark
    Show marketing remark (765 chars)

    VERY SPACIOUS AND AIRY 2 BED/ 1.5 BA IN SPECTACULAR, QUITE & SERENE WELCOMING RESIDENTIAL AREA. OPEN FLOOR PLAN, EAT-IN KITCHEN, LOTS OF CLOSETS PLUS ANOTHER ADDITIONAL STORAGE OUTSIDE OF THE APARTMENT, 3 CEILING FANS. LAUNDRY ROOM JUST OUTSIDE OF THE UNIT. GREAT AMENITIES: CLUB HOUSE/ POOL/ GAZIBO, TENNIS COURTS, SAUNA, ASSIGNED PARKING SPACE, ADDITIONAL GUEST PARKING AVAILABLE. GOOD RESERVE FUND. 40-YR RECERTIFICATION IS DONE. A FEW MINUTES WALKING TO WALMART, SURROUNDED BY MALLS, RESTAURANTS, ENTERTAINMENT. VERY CLOSE PROXIMITY TO THE OCEAN BEACHES. BEST DEAL! CALL FOR AN APPOINTMENT! (INFO CONTAINED HEREIN DEEMED RELIABLE, BUT NOT GUARANTEED & IS SUBJECT TO ERRORS, OMISSIONS & CHANGES W/ O NOTICE, SHOULD BE INDEPENDENTLY VERIFIED).

  23. 2003-03-27
    soldstatus $110,000
  24. 1998-03-16
    soldstatus $48,000
  25. 1978-08-01
    soldstatus $40,400

ⓘ 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
$4,815 · $401/mo
Projected year-2 tax
$4,815 · $401/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 7/10 Severe FEMA zone AE · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°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
$45,675
− Mortgage interest
−$12,603
− Property taxes
−$4,815
− Insurance
−$6,244
− Repairs & maintenance
−$3,654
− Management
−$3,654
− HOA
−$7,764
− Depreciation
−$6,545
Taxable income
$396
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$95
After-tax cash flow
$3,007/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

+456.9% since first listed
12 events — show timeline
  • 2026-05-02 Listing Removed MARMLS
  • 2026-05-02 Listed $225,000 MARMLS
  • 2026-04-28 Listed $225,000 MARMLS
  • 2026-03-06 Sold (Public Records) $170,000 Public Records
  • 2026-02-26 Sold (MLS) $170,000 MARMLS
  • 2026-02-12 Contingent MARMLS
  • 2026-01-18 Price Changed $175,000 MARMLS
  • 2025-12-14 Price Changed $183,900 MARMLS
  • 2025-11-30 Listed $185,900 MARMLS
  • 2003-03-27 Sold (Public Records) $110,000 Public Records
  • 1998-03-16 Sold (Public Records) $48,000 Public Records
  • 1978-08-01 Sold (Public Records) $40,400 Public Records

Property tax history

+7.1%/yr

Latest (2025): $4,815 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…