CashFlowRE
Sign in Sign up
1000 Parkview Dr #806
B Composite 70.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$259,000

1000 Parkview Dr #806 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 915 sqft · Condo public records · 144 Days on market
Built 1977 $609/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LOWEST PRICE & ONLY REAL BARGAIN IN THE AREA ! COMPARABLE UNITS SELLING FOR MORE ! PRICED FOR IMMEDIATE SALE ! A MUST SEE TO APPRECIATE ! INTRACOASTAL & OCEAN VIEWS FROM FLOOR TO CEILING WINDOWS IN EVERY ROOM FROM THIS 1/1.5 FURNISHED UNIT LOCATED IN AN A LL AMENITIES LUXURY BUILDING IN MOST DESIRABLE THREE ISLANDS COMMUNITY. A MUST SEE TO APPRECIATE, WILL NOT LAST ! CALL LISTING AGENT FOR SHOWING INSTRUCTIONS.

Key facts

  • East facing view
  • Updated open kitchen
  • Separate bathtub

Tags

EAST FACING VIEWFLOOR TO CEILING WINDOWSUPDATED OPEN KITCHENSEPARATE BATHTUBWALK IN SHOWERHEATED WATERFRONT POOL

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association fee includes management, amenities, common areas, cable TV, laundry, maintenance (structure), recreation facilities, sewer, security, trash, water; Association amenities include billiard room, clubhouse, fitness center, laundry, barbecue, picnic area, pool, sauna, storage, tennis courts, trash service, elevators

Exterior

  • Parking: Assigned parking; Guest parking
  • Security: Closed circuit camera(s); Doorman; Secured lobby; Smoke detector(s)
  • Utilities: Cable available
  • Home design: Condominium in a 10-story building; Entry on level 8; Property is attached
  • Construction: Block construction; Resale property
  • Exterior features: Balcony; Open balcony/patio; Barbecue; Tennis court(s); Heated pool; Intracoastal access; Has view; Faces east

Interior

  • Kitchen: Built-in oven; Dishwasher; Electric range; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Blinds; Breakfast bar; Living/dining room; Custom mirrors; Separate shower; Walk-in closet(s); Furnishing negotiable
  • 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 $259k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $259k).
  • Recommended offer: $228k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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 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).
  • At $4,880/mo this rent would consume 112% 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.
  • At projected returns (-3.0% appreciation + 0.4% rent growth), your $73k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $175k; 48% 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 $227,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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
1.88%
Cap rate
13.83%
Cash-on-cash
26.93%
DSCR
2.20
GRM
4.4

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
8.3%
Equity multiple
1.31×
Total profit
$22,805
Equity at exit
$38,618
10-year hold
IRR
14.6%
Equity multiple
2.00×
Total profit
$72,833
Equity at exit
$22,394

Cash invested: $72,520 (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 33009

Rents YoY
0.4%
Active inventory
1373
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$4,880 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$153 /mo · $1,834/yr
Insurance
$108
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$609
Vacancy / Maint / Mgmt
$1,025
Net cashflow
$1,201

Break-even live

Break-even rent $3,360
Max offer price $259,000
Occupancy floor 70%

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
$64,750
Closing costs
$7,770
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
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 14d 7 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 10d 6 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 19d 8 0.22mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,400 $5.56 7d 7 0.22mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 10d 18 0.32mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 17 0.32mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,827 $6.15 2d 1 0.33mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 2d 7 0.52mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 13d 8 0.52mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 24d 1 0.57mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 3d 1 0.63mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL 1.0–2.0 1.0–2.0 1054 $3,820 $3.62 1d 2 0.63mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 24d 1 0.63mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 24d 1 0.63mi
3901 S Ocean Dr Unit 10M Hollywood, FL 1.0 1.0 874 $5,000 $5.72 24d 1 0.63mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 3d 1 0.63mi
4001 S Ocean Dr Hollywood, FL 2.0–3.0 1.5–3.0 1471 $4,000 $2.72 21d 4 0.68mi
4001 S Ocean Dr Hollywood, FL 2.0–3.0 1.5–3.0 1471 $4,800 $3.26 24d 3 0.68mi
4010 S Ocean Dr Hollywood, FL 1.0–3.0 1.0–3.5 1078 $7,250 $6.73 24d 5 0.68mi
4010 S Ocean Dr Unit 1227485P Hollywood, FL 2.0–3.0 2.0 1118 $5,049 $4.51 15d 2 0.68mi
4010 S Ocean Dr Unit R504 Hollywood, FL 3.0 2.0 1122 $10,000 $8.91 7d 1 0.68mi
4010 S Ocean Dr Unit R2102 Hollywood, FL 2.0 2.0 1075 $6,500 $6.05 24d 1 0.68mi
4010 S Ocean Dr Unit T3509 Hollywood, FL 2.0 2.0 1060 $6,000 $5.66 21d 1 0.68mi
4010 S Ocean Dr Unit 1388506P Hollywood, FL 2.0 2.0 1097 $4,881 $4.45 7d 1 0.68mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 3d 1 0.68mi
4010 S Ocean Dr Unit T3609 Hollywood, FL 2.0 2.0 1060 $6,300 $5.94 24d 1 0.68mi
4010 S Ocean Dr Unit R504 Hollywood, FL 3.0 2.0 1122 $10,000 $8.91 24d 1 0.68mi
2721 E Hallandale Beach Blvd Unit 1049818P Hollywood, FL 1.0–2.0 1.0–2.0 946 $5,897 $6.23 3d 2 0.72mi
4111 S Ocean Dr Unit 1022181P Hollywood, FL 1.0–2.0 1.0–2.0 968 $6,209 $6.41 16d 2 0.72mi
4111 S Ocean Dr Unit 1557596P Hollywood, FL 1.0 1.0 796 $5,356 $6.73 7d 1 0.72mi
4111 S Ocean Dr #1810 Hollywood, FL 1.0 1.0 1000 $5,500 $5.50 24d 1 0.72mi
809 S Ocean Dr Unit 1227349P Hollywood, FL 2.0 1.0 990 $3,768 $3.81 13d 1 0.74mi
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 0.76mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 24d 1 0.77mi
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
2602 E Hallandale Beach Blvd Hallandale Beach, FL 3.0 1.0–3.0 1011 $5,495 $5.44 1d 5 0.77mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $5,950 $5.45 24d 3 0.77mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 20d 4 0.77mi
101 Diplomat Pkwy Hallandale Beach, FL 1.0 1.0 859 $3,740 $4.35 24d 1 0.79mi

HOA detail condo

Monthly dues
$609 · $7,308/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $259,000 Active 144 DOM
  2. 2026-06-17
    days on market $259,000 Active 143 DOM
  3. 2026-06-16
    days on market $259,000 Active 142 DOM
  4. 2026-06-15
    days on market $259,000 Active 141 DOM
  5. 2026-06-13
    days on market $259,000 Active 139 DOM
  6. 2026-06-09
    days on market $259,000 Active 135 DOM
  7. 2026-06-07
    days on market $259,000 Active 133 DOM
  8. 2026-06-04
    days on market $259,000 Active 130 DOM
  9. 2026-06-03
    days on market $259,000 Active 129 DOM
  10. 2026-06-02
    days on market $259,000 Active 128 DOM
  11. 2026-06-01
    days on market $259,000 Active 127 DOM
  12. 2026-05-31
    days on market $259,000 Active 126 DOM
  13. 2026-01-25
    listed $259,000 Active
  14. 2007-06-29
    soldstatus $175,000
  15. 2007-06-19
    soldstatus $175,000 426-char remark
    Show marketing remark (426 chars)

    LOWEST PRICE & ONLY REAL BARGAIN IN THE AREA ! COMPARABLE UNITS SELLING FOR MORE ! PRICED FOR IMMEDIATE SALE ! A MUST SEE TO APPRECIATE ! INTRACOASTAL & OCEAN VIEWS FROM FLOOR TO CEILING WINDOWS IN EVERY ROOM FROM THIS 1/1.5 FURNISHED UNIT LOCATED IN AN A LL AMENITIES LUXURY BUILDING IN MOST DESIRABLE THREE ISLANDS COMMUNITY. A MUST SEE TO APPRECIATE, WILL NOT LAST ! CALL LISTING AGENT FOR SHOWING INSTRUCTIONS.

  16. 1996-11-10
    soldstatus $62,000
  17. 1977-01-01
    soldstatus $44,400

ⓘ 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
$1,834 · $153/mo
Projected year-2 tax
$2,150 · $179/mo
Expected delta
+$316/yr (+$26/mo · 17.2%)

ⓘ 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
$58,560
− Mortgage interest
−$14,508
− Property taxes
−$1,834
− Insurance
−$6,414
− Repairs & maintenance
−$4,685
− Management
−$4,685
− HOA
−$7,308
− Depreciation
−$7,535
Taxable income
$11,592
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,782
After-tax cash flow
$11,626/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

+483.3% since first listed
5 events — show timeline
  • 2026-01-25 Listed $259,000 MARMLS
  • 2007-06-29 Sold (Public Records) $175,000 Public Records
  • 2007-06-19 Sold (MLS) $175,000 MARMLS
  • 1996-11-10 Sold (Public Records) $62,000 Public Records
  • 1977-01-01 Sold (Public Records) $44,400 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,834 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…