CashFlowRE
Sign in Sign up
600 Parkview Dr #1029
D+ Composite 49.94
Why this score? — see what drove the D+ 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 +15.8/30.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 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

$315,000

600 Parkview Dr #1029 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,130 sqft · Condo public records · 49 Days on market
Built 1979 $995/mo HOA · 23% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful, clean and bright 2BD/2BA with Stunning City Views featuring floor-to-ceiling windows and endless city views. Featuring Quartz countertops, Sub-Zero fridge, and high-end S/S appliances. Italian vinyl flooring, and walk-in closets. Upgraded Bathrooms and recessed lighting throughout. Three Islands location—minutes to beach, shops, and restaurants. 40 years Certification currently in process. .. . new elevators, concrete restorations, modernization of electrical panels & HVAC. . Can be rented after 1year of ownership. First lease period must be two years in length and building only allows 10% of the units be leased at one time.

Key facts

  • Quartz countertops
  • Sub-zero fridge
  • Stunning city views

Tags

STUNNING CITY VIEWSFLOOR-TO-CEILING WINDOWSQUARTZ COUNTERTOPSSUB-ZERO FRIDGEHIGH-END S S APPLIANCESITALIAN VINYL FLOORING

Property features AI

Finance

  • HOA & community: Association: Towers of Oceanview South; Monthly HOA fee of $995; HOA covers water, sewer, trash, common areas, and elevator; Community amenities include: pool, spa/hot tub, sauna, fitness center, clubhouse, billiard room, game room, picnic area, parking, trash chute, and maintenance

Exterior

  • Parking: One parking space; Guest parking available
  • Security: Closed-circuit cameras; Security guard; Key card entry; Smoke detectors; Security system
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Condominium; Resale condition; Faces south; Part of an 11-story building
  • Construction: Block and concrete block construction; Other roof type
  • Exterior features: Waterfront on the Intracoastal

Interior

  • Kitchen: Disposal; Dishwasher; Electric range; Electric cooktop; Microwave; Refrigerator
  • Bedrooms: One main-level bedroom
  • Flooring: Tile; Vinyl; Wood
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Built-in features; Kitchen island; Walk-in closets; Closet cabinetry
  • Laundry & utility: Common-area laundry; On-site laundry room

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 $315k.

Deal economics

  • At list price, monthly cash flow is $-281 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $265k (15.8% below list).
  • Meets the 1% rule at list price ($4k rent vs $315k).
  • Recommended offer: $265k (15.8% below list) — sets the bar for cash-flow.
  • Cap rate 6.8% 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: 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.
  • Zoned schools: Gulfstream Academy of Hallandale Beach (math 32% / reading 40%, grade F, #1,670 of 2,144 statewide, top 78%, 1,317 students, 73% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 70% FRL vs 51% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 48% district-wide (-14 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 1380 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 $2k of loan paydown is wiped out by about $9k 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 49 days — a 3% lower offer ($306k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $145k; list at $315k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 23% of rent.
  • 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 $265,305 (15.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
1.35%
Cap rate
6.85%
Cash-on-cash
1.98%
DSCR
1.09
GRM
6.2

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
-27.6%
Equity multiple
0.11×
Total profit
$-78,715
Equity at exit
$46,968
10-year hold
IRR
-54.9%
Equity multiple
-0.47×
Total profit
$-129,477
Equity at exit
$27,235

Cash invested: $88,200 (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
1380
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$4,251 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$435 /mo · $5,221/yr
Insurance
$131
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$995
Vacancy / Maint / Mgmt
$893
Net cashflow
$-281

Break-even live

Break-even rent $4,607
Max offer price $265,305
Occupancy floor

Sensitivity live

Price -10% $-103 -5% $-192 +0% $-281 +5% $-370 +10% $-460
Rent -10% $-617 -5% $-449 +0% $-281 +5% $-113 +10% $55
Rate -1.0pp $-123 -0.5pp $-201 base $-281 +0.5pp $-363 +1.0pp $-446

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
$78,750
Closing costs
$9,450
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
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 18 0.20mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 14d 17 0.20mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,605 $5.87 1d 1 0.21mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 26d 1 0.22mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 9d 1 0.22mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 9d 1 0.24mi
2751 S Ocean Dr Unit 1706S Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 26d 1 0.25mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 9d 1 0.25mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 16d 1 0.25mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 12d 6 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 21d 8 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,400 $5.56 9d 7 0.31mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 16d 7 0.31mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 4d 7 0.33mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 16d 8 0.33mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 26d 6 0.33mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,432 $4.35 1d 1 0.33mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 9d 1 0.35mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 6d 1 0.35mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 7d 2 0.35mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 6d 3 0.35mi
2401 S Ocean Dr #1405 Hollywood, FL 2.0 2.0 1250 $4,250 $3.40 26d 1 0.36mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 1d 1 0.38mi
3801 S Ocean Dr Unit 10V Hollywood, FL 2.0 2.0 1176 $4,300 $3.66 26d 1 0.38mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 26d 1 0.38mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 7d 1 0.38mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 26d 1 0.38mi
3801 S Ocean Dr Unit 7X Hollywood, FL 2.0 1.5 1236 $3,800 $3.07 26d 1 0.38mi
2301 S Ocean Dr #607 Hollywood, FL 2.0 2.0 1240 $4,000 $3.23 26d 1 0.39mi
2301 S Ocean Dr #2507 Hollywood, FL 2.0 2.0 1240 $4,300 $3.47 26d 1 0.39mi
2301 S Ocean Dr #2003 Hollywood, FL 2.0 2.0 1400 $5,500 $3.93 26d 1 0.39mi
2101 S Ocean Dr #1201 Hollywood, FL 2.0 2.0 1270 $4,150 $3.27 1d 1 0.42mi
2101 S Ocean Dr #1201 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 26d 1 0.42mi
2201 S Ocean Dr #1507 Hollywood, FL 2.0 2.0 1350 $5,000 $3.70 26d 1 0.43mi
2201 S Ocean Dr #2001 Hollywood, FL 2.0 2.0 1400 $3,800 $2.71 16d 1 0.43mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 26d 1 0.43mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL 1.0–2.0 1.0–2.0 1054 $3,820 $3.62 3d 2 0.43mi
3901 S Ocean Dr Unit 10M Hollywood, FL 1.0 1.0 874 $5,000 $5.72 26d 1 0.43mi
3901 S Ocean Dr Unit 14E Hollywood, FL 2.0 2.0 1355 $4,500 $3.32 26d 1 0.43mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 26d 1 0.43mi

HOA detail condo

Monthly dues
$995 · $11,940/yr
Likely covers
electric
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-21
    days on market $315,000 Active 49 DOM
  2. 2026-06-18
    days on market $315,000 Active 46 DOM
  3. 2026-06-17
    days on market $315,000 Active 45 DOM
  4. 2026-06-16
    days on market $315,000 Active 44 DOM
  5. 2026-06-15
    days on market $315,000 Active 43 DOM
  6. 2026-06-13
    days on market $315,000 Active 41 DOM
  7. 2026-06-10
    price $315,000 Active 37 DOM
  8. 2026-06-09
    days on market $325,000 Active 37 DOM
  9. 2026-06-08
    days on market $325,000 Active 36 DOM
  10. 2026-06-07
    days on market $325,000 Active 35 DOM
  11. 2026-06-04
    days on market $325,000 Active 32 DOM
  12. 2026-06-03
    days on market $325,000 Active 31 DOM
  13. 2026-06-02
    days on market $325,000 Active 30 DOM
  14. 2026-06-01
    days on market $325,000 Active 29 DOM
  15. 2026-05-31
    days on market $325,000 Active 28 DOM
  16. 2026-05-03
    listed $325,000 Active
  17. 2026-03-31
    historical
  18. 2025-12-18
    listed $339,000 Active
  19. 2020-12-22
    soldstatus $145,000
  20. 1985-07-01
    soldstatus $60,000
  21. 1981-02-01
    soldstatus $77,900

ⓘ 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
$5,221 · $435/mo
Projected year-2 tax
$5,221 · $435/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 · 78% 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
$51,015
− Mortgage interest
−$17,645
− Property taxes
−$5,221
− Insurance
−$6,694
− Repairs & maintenance
−$4,081
− Management
−$4,081
− HOA
−$11,940
− Depreciation
−$9,164
Taxable loss
−$7,811
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,875
After-tax cash flow
$-1,501/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

+317.2% since first listed
6 events — show timeline
  • 2026-05-03 Listed $325,000 Beaches MLS
  • 2026-03-31 Listing Removed Beaches MLS
  • 2025-12-18 Listed $339,000 Beaches MLS
  • 2020-12-22 Sold (Public Records) $145,000 Public Records
  • 1985-07-01 Sold (Public Records) $60,000 Public Records
  • 1981-02-01 Sold (Public Records) $77,900 Public Records

Property tax history

+6.4%/yr

Latest (2025): $5,221 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…