CashFlowRE
Sign in Sign up
1750 Jefferson St #303
B- Composite 68.01
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 +27.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1750 Jefferson St #303 · Hollywood, FL 33020
1 bd · 2.0 ba · 786 sqft · Condo public records · 9 Days on market
Built 1969 $350/mo HOA · 15% of rent

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

Listing remarks

Welcome to this beautifully maintained 1-bedroom, 1.5-bath condo located in a desirable HOA community. Offered furnished or unfurnished, this move-in-ready unit is perfect as a full-time residence or vacation retreat. Enjoy a spacious layout with abundant storage, an in-unit washer and dryer, and an assigned extra storage locker conveniently located on the same floor. Relax by the community pool and take advantage of your assigned parking space. The well-kept building has successfully passed its 50-year inspection, providing added peace of mind. Ideally situated near Hollywood Beach, Young Circle, shopping, restaurants, public transportation, and entertainment. Don't miss this opportunity t

Key facts

  • Community pool
  • $350 HOA
  • Garage

Tags

IN UNIT WASHER AND DRYERASSIGNED EXTRA STORAGE LOCKERCOMMUNITY POOLASSIGNED PARKING SPACE

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee of $350; Association covers amenities, common areas, laundry, building maintenance, pool(s) and trash; Association amenities include laundry, pool, storage and elevator(s); Senior community

Exterior

  • Parking: 1 covered garage space
  • Utilities: Association pool
  • Home design: Condo/Attached property; 5-story building; Entry located on 3rd floor
  • Construction: Block construction; Effective year built
  • Exterior features: Balcony; Courtyard; Open balcony/patio

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: Entry on 3rd floor
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Accessible elevator installed; Breakfast area; Bathtub; Living/dining room; Third-floor entry; Walk-in closet(s)
  • Laundry & utility: Common area laundry; Storage room; Utility 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 1-bed/2.0-bath condo listed at $140k.

Deal economics

  • At list price, monthly cash flow is $424 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.9% 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; 590 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).
  • At $2,297/mo this rent would consume 49% of the median local household income ($56k/yr) (locally 3948% 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 $967 of loan paydown is wiped out by about $4k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $35k; list at $140k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.64%
Cap rate
9.93%
Cash-on-cash
12.99%
DSCR
1.58
GRM
5.1

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
-0.8%
Equity multiple
0.97×
Total profit
$-1,163
Equity at exit
$20,860
10-year hold
IRR
5.0%
Equity multiple
1.32×
Total profit
$12,386
Equity at exit
$12,096

Cash invested: $39,172 (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
590
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$2,297 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$249 /mo · $2,983/yr
Insurance
$58
HOA
$350
Vacancy / Maint / Mgmt
$482
Net cashflow
$424

Break-even live

Break-even rent $1,760
Max offer price $139,900
Occupancy floor 77%

Sensitivity live

Price -10% $503 -5% $464 +0% $424 +5% $384 +10% $345
Rent -10% $243 -5% $333 +0% $424 +5% $515 +10% $605
Rate -1.0pp $494 -0.5pp $460 base $424 +0.5pp $388 +1.0pp $351

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
$34,975
Closing costs
$4,197
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
320 S Federal Hwy Hollywood, FL 2.0 1.0–2.0 742 $2,758 $3.72 25d 9 0.21mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $2,175 $2.19 3d 35 0.23mi
1770 S Young Cir Hollywood, FL 2.0 1.0–2.0 881 $3,652 $4.15 2d 42 0.26mi
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $2,822 $2.59 0d 26 0.40mi
2001 Van Buren St Hollywood, FL 2.0 1.0–2.0 788 $2,801 $3.55 16d 171 0.41mi
1776 Polk St Hollywood, FL 1.0–2.0 1.0–2.0 954 $2,843 $2.98 16d 25 0.50mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $2,797 $2.61 0d 15 0.62mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $2,823 $2.81 0d 63 0.74mi
2233 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0–2.0 913 $2,540 $2.78 16d 94 0.75mi
927 N 17th Ave Unit 1258729P Hollywood, FL 1.0 1.0 818 $5,128 $6.27 18d 1 0.95mi
401 N Federal Hwy Hallandale Beach, FL 1.0–3.0 1.0–2.0 973 $1,892 $1.94 16d 48 1.12mi
1825 Cleveland St #12 Hollywood, FL 2.0 1.0 857 $2,000 $2.33 13d 1 1.24mi
1425 Arthur St Unit 414B Hollywood, FL 1.0 1.5 597 $1,750 $2.93 19d 1 1.25mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,450 $2.53 19d 1 1.25mi
1710 McKinley St #5 Hollywood, FL 1.0 1.0 573 $1,400 $2.44 25d 1 1.25mi
1927 Cleveland St Unit 1542853P Hollywood, FL 1.0 570 $2,796 $4.91 0d 1 1.26mi
1702 McKinley St #4 Hollywood, FL 2.0 2.0 1024 $2,100 $2.05 25d 1 1.26mi
1560 McKinley St Unit 101W Hollywood, FL 2.0 2.0 800 $1,800 $2.25 21d 1 1.27mi
1560 McKinley St Unit 115w Hollywood, FL 1.0 1.5 665 $1,500 $2.26 4d 1 1.28mi
1520 McKinley St Unit 107E Hollywood, FL 1.0 1.5 665 $1,700 $2.56 18d 1 1.29mi
1815 McKinley St Unit 9 Hollywood, FL 2.0 1.0 650 $1,750 $2.69 18d 1 1.29mi
2750 Washington St Hollywood, FL 2.0 1.0 1053 $3,300 $3.13 3d 1 1.31mi
2750 Washington St Hollywood, FL 2.0 1.0 1053 $3,500 $3.32 16d 1 1.31mi
1816 Roosevelt St Hollywood, FL 2.0 1.0 1010 $2,590 $2.56 8d 1 1.32mi
832 NW 10th St Unit 1 Hallandale Beach, FL 2.0 1.0 800 $1,800 $2.25 25d 1 1.37mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,850 $2.91 18d 1 1.38mi
2204 McKinley St #2 Hollywood, FL 1.0 1.0 635 $1,800 $2.83 2d 1 1.38mi
1944 Taft St Unit 2 Hollywood, FL 2.0 2.0 750 $1,800 $2.40 8d 1 1.40mi
1615 Taft St Hollywood, FL 2.0 2.0 1000 $3,000 $3.00 12d 1 1.42mi
1615 Taft St Hollywood, FL 2.0 2.0 1000 $3,000 $3.00 8d 1 1.42mi
2128 Roosevelt St Unit 3 Hollywood, FL 2.0 1.0 850 $2,200 $2.59 0d 1 1.42mi
1401 N 12th Ct Unit 11A Hollywood, FL 2.0 1.5 770 $1,600 $2.08 25d 1 1.43mi
1947 Taft St Unit 0 Hollywood, FL 2.0 2.0 650 $1,900 $2.92 25d 1 1.43mi
2111 Roosevelt St Unit 3 Hollywood, FL 1.0 1.0 600 $1,425 $2.38 25d 1 1.44mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 25d 1 1.44mi
2806 Taylor St Apt C Hollywood, FL 2.0 2.0 650 $2,295 $3.53 8d 1 1.44mi
2218 Roosevelt St Hollywood, FL 2.0 2.0 882 $2,600 $2.95 25d 1 1.45mi
1451 N 12th Ct Unit 11B Hollywood, FL 2.0 1.0 870 $2,200 $2.53 25d 1 1.45mi
1521 N 23rd Ave Hollywood, FL 2.0 2.0 750 $2,000 $2.67 25d 1 1.47mi
1455 N 12th Ct Unit 6B Hollywood, FL 1.0 1.0 580 $1,395 $2.41 12d 1 1.47mi

HOA detail condo

Monthly dues
$350 · $4,200/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-06-21
    days on market $139,900 Active 9 DOM
  2. 2026-06-18
    days on market $139,900 Active 6 DOM
  3. 2026-06-17
    days on market $139,900 Active 5 DOM
  4. 2026-06-16
    days on market $139,900 Active 4 DOM
  5. 2026-06-15
    days on market $139,900 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $139,900 Active 1 DOM

ⓘ 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
$2,983 · $249/mo
Projected year-2 tax
$2,983 · $249/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 6/10 Major FEMA zone X (shaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 26 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
$27,561
− Mortgage interest
−$7,837
− Property taxes
−$2,983
− Insurance
−$700
− Repairs & maintenance
−$2,205
− Management
−$2,205
− HOA
−$4,200
− Depreciation
−$4,070
Taxable income
$3,363
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$807
After-tax cash flow
$4,280/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

+299.7% since first listed
2 events — show timeline
  • 2026-06-08 Listed $139,900 MARMLS
  • 1985-06-01 Sold (Public Records) $35,000 Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,983 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…