6 bd · 6.0 ba ·
1,066 sqft ·
Built 1956
· MultiFamily
· Active
· 154 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$4,776/mo
Mortgage (P&I)
−$1,967
Tax + insurance
−$625
HOA
−$0
Vac / Maint / Mgmt
−$1,003
Net cashflow
$1,181/mo
Annual
$14,178/yr
Cap rate
10.07%
Cash-on-cash
13.50%
DSCR
1.60
1% rule
1.27%
Cash to close
$105,000
Investor read
This is a 2 × 3-bed/3.0-bath units multifamily listed at $375k. Condition is rated fair.
At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $591/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($5k rent vs $375k).
It's been on market 154 days — a 12% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $330k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
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); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 67% FRL vs 51% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents flat; 2086 active listings in the ZIP; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
Broward County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Climate carrying-cost: 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.
Cap rate 10.1% vs local median 5.1% 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.
At $2,388/mo per unit this rent would consume 55% of the median local household income ($52k/yr) (locally 16% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— The roof appears to be in poor condition, with visible wear and tear.
Major: siding
— The siding is peeling and the paint is chipping.
Major: interior walls
— The interior walls and paint appear to be in poor condition, with visible wear and tear.
Major: windows
— The windows appear to be in poor condition, with visible wear and tear.
Major: HVAC/mechanicals
— The HVAC and mechanical systems appear to be in poor condition, with visible wear and tear.
CashFlowRE · CFR-YQ2EXKC7H9XJDF
· Data 5 h agocashflowre.app · 2026-05-29