CashFlowRE
Sign in Sign up
1706 Arthur St Triplex
F Composite 33.14
Why this score? — see what drove the F 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 +8.4/30.0
  • 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
  • DSCR +2.3/10.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$700,000

1706 Arthur St · Hollywood, FL 33020
9 bd · 12.0 ba · 1,662 sqft · MultiFamily public records · 2 Days on market
Built 1950

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Welcome to 1706 Arthur St — a fully remodeled, turnkey triplex offering three income-producing units: a spacious 2 bed/2 bath, a comfortable 1 bed/1 bath, and a sleek studio/1 bath. Every unit has been meticulously upgraded with brand new high-impact windows, a new roof, luxury flooring, high-end kitchens, and beautifully appointed bathrooms. Whether you're an investor seeking immediate rental income or an owner looking to live in one unit while offsetting your mortgage, this property checks every box. With modern upgrades throughout and zero deferred maintenance, this triplex is truly move-in ready and built to impress tenants and owners alike. A rare opportunity — properties l

Key facts

  • Fully remodeled
  • Luxury flooring
  • High end kitchens

Tags

FULLY REMODELEDINCOME PRODUCING UNITSHIGH IMPACT WINDOWSNEW ROOFLUXURY FLOORINGHIGH END KITCHENS

Property features AI

Finance

  • Other: Zoning: FH-1
  • Financial info: Rent includes electricity, water, and sewer; Unit rents: $1,600; $1,500 (month-to-month); $2,350

Exterior

  • Parking: Total of 4 parking spaces (open parking)
  • Utilities: Public sewer; Cable available
  • Home design: Single-story building
  • Construction: Block construction; Shingle roof; Resale property
  • Exterior features: Open parking; Less than quarter acre lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: One 1-bedroom unit (leased); One 2-bedroom unit (leased); One efficiency unit (month-to-month)
  • Flooring: Laminate
  • Bathrooms: One unit with 1 full bathroom (1 bedroom unit); One unit with 1 full bathroom (efficiency); One unit with 2 full bathrooms (2-bedroom unit)
  • Heating & cooling: Zoned heating; Zoned cooling
  • Interior features: Laminate flooring
  • Laundry & utility: Air conditioning units in each unit

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 1×2bd/2.0ba + 2×1bd/1.0ba units multifamily listed at $700k.

Deal economics

  • At list price, monthly cash flow is $-626 ($-8k/yr) — negative. Per door: $-209/mo.
  • To cash-flow at today's rent, offer at most $589k (15.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $486k (30.6% below list).
  • Recommended offer: $486k (30.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% 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; 589 active listings in the ZIP; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • At $4,857/mo this rent would consume 103% 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 $5k of loan paydown is wiped out by about $21k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $485,700 (30.6% 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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.69%
Cap rate
5.22%
Cash-on-cash
-3.84%
DSCR
0.83
GRM
12.0

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
-25.4%
Equity multiple
0.15×
Total profit
$-165,728
Equity at exit
$104,372
10-year hold
IRR
-31.1%
Equity multiple
-0.25×
Total profit
$-244,048
Equity at exit
$60,523

Cash invested: $196,000 (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 33020

Rents YoY
0.4%
Active inventory
589
Price-to-rent
34.8×

Monthly cashflow live

Estimated rent
$4,857 high interval (Pro) →
Mortgage (P&I)
$3,671
Tax from tax record
$501 /mo · $6,011/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$1,020
Net cashflow
$-626

Break-even live

Break-even rent $5,650
Max offer price $589,345
Occupancy floor

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 2 $1,674
Total (3 units) $4,857

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
$175,000
Closing costs
$21,000
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.

Listing history 3 events

  1. 2026-06-18
    days on market $700,000 Active 2 DOM
  2. 2026-06-17
    remarks 687-char remark
  3. 2026-06-17
    listed $700,000 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
$6,011 · $501/mo
Projected year-2 tax
$6,011 · $501/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) · 72% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 28 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
$58,284
− Mortgage interest
−$39,211
− Property taxes
−$6,011
− Insurance
−$3,500
− Repairs & maintenance
−$4,663
− Management
−$4,663
− Depreciation
−$20,364
Taxable loss
−$20,127
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,830
After-tax cash flow
$-2,686/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

+723.5% since first listed
5 events — show timeline
  • 2026-06-16 Listed $700,000 MARMLS
  • 2025-01-02 Rental Removed $2,450 LISTANZA
  • 2024-12-05 Listed for Rent $2,450 LISTANZA
  • 2024-08-06 Sold (Public Records) $3,500,000 Public Records
  • 1990-07-09 Sold (Public Records) $85,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $6,011 · -23.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…