3800 S Ocean Dr #322 · Hollywood, FL 33019

$270,000

1 bd · 2.0 ba · 900 sqft · Condo public records · 116 Days on market

Built 1973 $832/mo HOA · 20% of rent

---

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 +24.4/30.0
• 1% rule +10.0/10.0
• DSCR +7.9/10.0
• ARV discount +7.5/15.0
• Schools +4.1/10.0
• Livability +3.8/5.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Experience the ultimate coastal lifestyle in Best Location of the prestigious city of Hollywood Beach, walking distance to the beach, Restaurants, supermarkets, and shopping stores, enjoy a resort lifestyle building full of amenities like: Pool, Gym, library, game room, conference room, billiard pool. Enjoy a free shuttle transportation to some supermarkets and shopping mall provided by the association. 24 hours lobby and security.

Key facts

• Full of amenities
• Pool
• Gym

Tags

• WALKING DISTANCE TO THE BEACH
• RESORT LIFESTYLE BUILDING
• FULL OF AMENITIES
• POOL
• GYM
• LIBRARY

Property features AI

Finance

• Financial info: Lease considered; Pets conditional or not allowed (restrictions may apply)
• HOA & community: Monthly association fee; Association covers cable TV, hot water, internet, laundry, parking, pool(s), recreation facilities, security and water; Community amenities include billiard room, fitness center, laundry, library, pool, trash service, transportation service and elevators

Exterior

• Parking: Assigned parking; One assigned covered space; Garage with 1 space; Garage door opener
• Security: Key card entry; Lobby secured; Security guard; Smoke detectors
• Utilities: Cable available
• Home design: Condo/Apartment in a high-rise (18 total stories); Entry located on level 3; Effective year built; Facing/entry on level 3
• Construction: Block construction
• Exterior features: Balcony (open); Barbecue; Security/high impact doors; Association pool

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Self-cleaning oven
• Bedrooms: Bedroom on main level
• Flooring: Vinyl
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating; Central air conditioning; Ceiling fan(s)
• Interior features: Furnished; Blinds; Tinted windows; Impact glass; Closet cabinetry; First floor entry; Living/dining room; Main living area on entry level; Tub with shower; Walk-in closets; Elevator access
• Laundry & utility: Common area laundry; Electric water heater

What this means for you Summary

Snapshot

• This is a 1-bed/2.0-bath condo listed at $270k.

Deal economics

• At list price, monthly cash flow is $120 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $270k).
• Recommended offer: $246k (9.0% below list) — sets the bar for market timing.
• Cap rate 8.7% 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 (+2.9%/yr); 828 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
• At $4,197/mo this rent would consume 52% of the median local household income ($96k/yr) (locally 563% 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 116 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
• 11 sale attempts since 11y ago; this cycle's ask is 13746% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $125k; list at $270k implies a 116% gain — meaningful room to come down on a strong offer.

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 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $245,700 (9.0% below list)

Questions for the listing agent

1. It's been on market 116 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 1973 — 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. 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: 1.55% ✓
• Cap rate: 8.72%
• Cash-on-cash: 8.67%
• DSCR: 1.39
• GRM: 5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.92% rent growth · sell at horizon

5-year hold

• IRR: -13.0%
• Equity multiple: 0.53×
• Total profit: $-35,576
• Equity at exit: $40,258

10-year hold

• IRR: -3.7%
• Equity multiple: 0.75×
• Total profit: $-18,956
• Equity at exit: $23,345

Cash invested: $75,600 (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.

Methodology + full state rankings →

ZIP-level market 33019

• Rents YoY: 2.9%
• Active inventory: 828
• Price-to-rent: 5.4×

Monthly cashflow live

• Estimated rent: $4,197 high
• Mortgage (P&I): −$1,416
• Tax from tax record: −$409 /mo · $4,904/yr
• Insurance: −$112
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$832
• Vacancy / Maint / Mgmt: −$881
• Net cashflow: $120

Break-even live

Break-even rent $4,045

Max offer price $270,000

Occupancy floor 92%

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: $67,500
• Closing costs: $8,100
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3901 S Ocean Dr Unit 11M Hollywood, FL	1.0	1.0	874	$4,400	$5.03	24d	1	0.12mi
3901 S Ocean Dr Unit 10M Hollywood, FL	1.0	1.0	874	$5,000	$5.72	24d	1	0.12mi
3901 S Ocean Dr Unit 10Z Hollywood, FL	1.0	1.0	874	$4,000	$4.58	24d	1	0.12mi
3901 S Ocean Dr Unit 10Z Hollywood, FL	1.0	1.0	874	$4,000	$4.58	3d	1	0.12mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL	1.0–2.0	1.0–2.0	1054	$2,727	$2.59	2d	2	0.12mi
3901 S Ocean Dr Unit 11M Hollywood, FL	1.0	1.0	874	$4,400	$5.03	3d	1	0.12mi
3801 S Ocean Dr Unit 4R Hollywood, FL	1.0	1.0	812	$3,850	$4.74	24d	1	0.13mi
4010 S Ocean Dr Unit T3509 Hollywood, FL	2.0	2.0	1060	$6,000	$5.66	22d	1	0.13mi
4010 S Ocean Dr Unit T3609 Hollywood, FL	2.0	2.0	1060	$6,300	$5.94	3d	1	0.13mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL	2.0	2.0	1097	$4,881	$4.45	8d	1	0.13mi
4010 S Ocean Dr Unit T3609 Hollywood, FL	2.0	2.0	1060	$6,300	$5.94	24d	1	0.13mi
4010 S Ocean Dr Unit R2102 Hollywood, FL	2.0	2.0	1075	$6,500	$6.05	24d	1	0.13mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL	2.0–3.0	2.0	1118	$5,049	$4.51	15d	2	0.13mi
3725 S Ocean Dr Hollywood, FL	2.0–3.0	2.0	1377	$4,000	$2.90	3d	7	0.14mi
3725 S Ocean Dr Hollywood, FL	2.0–3.0	2.0	1377	$4,000	$2.90	14d	8	0.14mi
4001 S Ocean Dr Hollywood, FL	2.0–3.0	1.5–3.0	1471	$4,800	$3.26	24d	3	0.14mi
4001 S Ocean Dr Hollywood, FL	2.0–3.0	1.5–3.0	1471	$4,000	$2.72	22d	4	0.14mi
4010 S Ocean Dr Hollywood, FL	1.0–3.0	1.0–3.5	1078	$5,000	$4.64	24d	5	0.14mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL	1.0–2.0	1.0–2.0	946	$3,355	$3.54	3d	2	0.17mi
4111 S Ocean Dr #1810 Hollywood, FL	1.0	1.0	1000	$5,500	$5.50	24d	1	0.17mi
4111 S Ocean Dr Unit 1557596P Hollywood, FL	1.0	1.0	796	$5,356	$6.73	8d	1	0.17mi
4111 S Ocean Dr Unit 1022181P Hollywood, FL	1.0–2.0	1.0–2.0	968	$4,407	$4.55	17d	2	0.17mi
1800 S Ocean Dr #909 Hallandale Beach, FL	2.0	1.0	1086	$4,000	$3.68	24d	1	0.25mi
1800 S Ocean Dr #4209 Hallandale Beach, FL	2.0	1.0	1086	$4,000	$3.68	21d	1	0.25mi
1800 S Ocean Dr #4209 Hallandale Beach, FL	2.0	1.0	1086	$4,000	$3.68	2d	1	0.25mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL	2.0	2.0	1028	$3,650	$3.55	24d	1	0.27mi
2600 E Hallandale Beach Blvd Unit T3208 Hallandale Beach, FL	2.0	2.0	1030	$6,950	$6.75	24d	1	0.27mi
2600 E Hallandale Beach Blvd Unit T3307 Hallandale Beach, FL	2.0	2.0	1030	$4,500	$4.37	24d	1	0.27mi
2601 E Hallandale Beach Blvd Unit 1227344P Hallandale Beach, FL	1.0–2.0	1.0–2.0	844	$2,465	$2.92	2d	2	0.27mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	1.0–2.0	1.0–2.0	1092	$4,750	$4.35	24d	3	0.28mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	1.0–2.0	1.0–2.0	1070	$4,219	$3.94	21d	4	0.28mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL	3.0	1.0–3.0	1011	$3,862	$3.82	2d	5	0.28mi
1830 S Ocean Dr #3407 Hallandale Beach, FL	1.0	1.0	871	$4,000	$4.59	24d	1	0.30mi
1830 S Ocean Dr #2412 Hallandale Beach, FL	1.0	1.0	844	$3,600	$4.27	10d	1	0.30mi
1830 S Ocean Dr #2409 Hallandale Beach, FL	1.0	1.0	844	$4,300	$5.09	14d	1	0.30mi
1830 S Ocean Dr #1709 Hallandale Beach, FL	1.0	1.0	844	$4,500	$5.33	24d	1	0.30mi
1830 S Ocean Dr #4005 Hallandale Beach, FL	1.0	1.0	811	$4,600	$5.67	24d	1	0.30mi
1830 S Ocean Dr #1812 Hallandale Beach, FL	1.0	1.0	844	$4,999	$5.92	21d	1	0.30mi
1830 S Ocean Dr #4612 Hallandale Beach, FL	1.0	1.0	844	$4,950	$5.86	24d	1	0.30mi
1830 S Ocean Dr #1107 Hallandale Beach, FL	1.0	1.0	871	$3,750	$4.31	24d	1	0.30mi

HOA detail condo

• Monthly dues: $832 · $9,984/yr
• Likely covers: poolgymsecurity
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 50 events

1. 2026-06-18
   days on market $270,000 Active 116 DOM
2. 2026-06-17
   days on market $270,000 Active 115 DOM
3. 2026-06-16
   days on market $270,000 Active 114 DOM
4. 2026-06-15
   days on market $270,000 Active 113 DOM
5. 2026-06-13
   days on market $270,000 Active 111 DOM
6. 2026-06-09
   days on market $270,000 Active 107 DOM
7. 2026-06-07
   days on market $270,000 Active 105 DOM
8. 2026-06-04
   days on market $270,000 Active 102 DOM
9. 2026-06-03
   days on market $270,000 Active 101 DOM
10. 2026-06-02
    days on market $270,000 Active 100 DOM
11. 2026-06-01
    days on market $270,000 Active 99 DOM
12. 2026-05-31
    days on market $270,000 Active 98 DOM
13. 2026-05-04
    historical $1,950
14. 2026-04-24
    listed $1,950
15. 2026-03-04
    historical $1,900
16. 2026-02-24
    price $1,900
17. 2026-02-23
    price $270,000
18. 2026-02-22
    listed $270,000 Active
19. 2026-02-06
    price $1,950
20. 2026-01-13
    price $2,000
21. 2025-12-16
    listed $2,100
22. 2025-12-06
    price $280,000
23. 2025-02-17
    historical
24. 2024-10-21
    status Active
25. 2024-08-30
    status Pending
26. 2024-08-21
    historical $2,000
27. 2024-07-23
    price $309,000
28. 2024-07-23
    price $299,000
29. 2024-07-03
    price $2,000
30. 2024-07-01
    price $309,000
31. 2024-06-13
    listed $2,100
32. 2024-05-28
    price $315,000
33. 2024-05-17
    historical $2,200
34. 2024-05-17
    listed $329,000 Active
35. 2024-04-23
    price $2,200
36. 2024-04-09
    listed $2,300
37. 2024-03-28
    historical $2,300
38. 2024-03-18
    listed $2,300
39. 2018-04-15
    historical
40. 2018-04-15
    listed $1,550 Active
41. 2015-08-06
    historical
42. 2015-08-05
    listed $1,850 Active
43. 2015-07-01
    soldstatus $125,000 Closed
44. 2015-04-18
    status Pending
45. 2015-04-08
    price $149,900
46. 2015-03-20
    price $164,900
47. 2015-03-05
    listed $184,900 Active
48. 2014-05-23
    historical
49. 2013-10-01
    status Pending
50. 2013-10-01
    price $140,000

ⓘ 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: $4,904 · $409/mo
• Projected year-2 tax: $4,904 · $409/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 6 d/yr ≥104°F today · 20 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

Taxation est. · year 1

• Rental income: $50,361
• − Mortgage interest: −$15,124
• − Property taxes: −$4,904
• − Insurance: −$6,469
• − Repairs & maintenance: −$4,029
• − Management: −$4,029
• − HOA: −$9,984
• − Depreciation: −$7,855
• Taxable loss: −$2,032
• Est. tax savings @ 24.0%: +$488
• After-tax cash flow: $1,926/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): 14,293
• Household income: $96,497
• Rent vs Own: 24.0% rent · 76.0% own
• Severe rent burden: 563.0

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: Majority White (61%)
• Race & ethnicity: White 61% Hispanic / Latino 32% Two or more races 25% Black 2%
• Hispanic origin (detail): Puerto Rican 2% Cuban 6% Salvadoran 2%
• Common ancestry: Scotch-Irish 7% Romanian 4% Lithuanian 4%
• Foreign-born: 43% · Canada, Jamaica, Dominican Republic
• Languages at home: 53% English-only · Spanish 30% Russian/Polish/Slavic 6% Other Indo-European 4%

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: ▼ -434.82%
• Current HPI: 307.2922
• Rent YoY: ▲ 2.92%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-98.5% since first listed

41 events — show timeline

• 2026-05-04 Rental Removed $1,950 MARMLS
• 2026-04-24 Listed for Rent $1,950 MARMLS
• 2026-03-04 Rental Removed $1,900 MARMLS
• 2026-02-24 Price Changed $1,900 MARMLS
• 2026-02-23 Price Changed $270,000 MARMLS
• 2026-02-22 Listed $270,000 MARMLS
• 2026-02-06 Price Changed $1,950 MARMLS
• 2026-01-13 Price Changed $2,000 MARMLS
• 2025-12-16 Listed for Rent $2,100 MARMLS
• 2025-12-06 Price Changed $280,000 MARMLS
• 2025-02-17 Listing Removed — MARMLS
• 2024-10-21 Relisted — MARMLS
• 2024-08-30 Pending — MARMLS
• 2024-08-21 Rental Removed $2,000 MARMLS
• 2024-07-23 Price Changed $309,000 MARMLS
• 2024-07-23 Price Changed $299,000 MARMLS
• 2024-07-03 Price Changed $2,000 MARMLS
• 2024-07-01 Price Changed $309,000 MARMLS
• 2024-06-13 Listed for Rent $2,100 MARMLS
• 2024-05-28 Price Changed $315,000 MARMLS
• 2024-05-17 Rental Removed $2,200 MARMLS
• 2024-05-17 Listed $329,000 MARMLS
• 2024-04-23 Price Changed $2,200 MARMLS
• 2024-04-09 Listed for Rent $2,300 MARMLS
• 2024-03-28 Rental Removed $2,300 MARMLS
• 2024-03-18 Listed for Rent $2,300 MARMLS
• 2018-04-15 Listed $1,550 MARMLS
• 2018-04-15 Listing Removed — MARMLS
• 2015-08-06 Listing Removed — MARMLS
• 2015-08-05 Listed $1,850 MARMLS
• 2015-07-01 Sold (MLS) $125,000 Beaches MLS
• 2015-04-18 Pending — Beaches MLS
• 2015-04-08 Price Changed $149,900 Beaches MLS
• 2015-03-20 Price Changed $164,900 Beaches MLS
• 2015-03-05 Listed $184,900 Beaches MLS
• 2014-05-23 Listing Removed — MARMLS
• 2013-10-01 Pending — MARMLS
• 2013-10-01 Price Changed $140,000 MARMLS
• 2013-09-15 Price Changed $150,000 MARMLS
• 2013-08-27 Price Changed $180,000 MARMLS
• 2003-11-03 Sold (Public Records) $126,500 Public Records

Property tax history

+6.2%/yr

Latest (2025): $4,904 · +3.5% YoY. Source: county tax records.