CashFlowRE
Sign in Sign up
No image
C Composite 56.79
Why this score? — see what drove the C 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 +19.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,000

1552 S 33rd Rd · Hollywood, FL 33021
2 bd · 2.0 ba · 1,174 sqft · Manufactured · 149 Days on market
Built 1978 26 ac lot $1300/mo HOA · 57% of rent

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

Listing remarks

Golfers' paradise! Beautiful 2-bedroom, 2-bath remodeled mobile home located in desirable Orangebrook Harbor, Hollywood, featuring a golf course community. This home offers a spacious, kitchen with a brand-new refrigerator, open living areas, and tasteful upgrades throughout. Offered fully furnished and turnkey, ready for immediate enjoyment. Golf carts permitted, perfect for an active lifestyle. Exceptionally well maintained, this property is ideal as a full-time residence or seasonal retreat. Enjoy living in a friendly and well-kept community close to shopping, dining, and major highways.

Key facts

  • Open living areas
  • Spacious kitchen
  • Golf carts permitted

Tags

SPACIOUS KITCHENBRAND-NEW REFRIGERATOROPEN LIVING AREASFULLY FURNISHEDTURNKEYGOLF CARTS PERMITTED

Property features AI

Finance

  • Other: Located in a senior community; Lot reported as large (data indicates 1,128,204 sq ft) — large lot; Association fee covers grounds maintenance, sewer, water, and common areas
  • Financial info: Pets allowed (breed restrictions and possible pet restrictions)
  • HOA & community: Community association with monthly fee; Association amenities include clubhouse, golf course, picnic area, shuffleboard court, on-site manager, community room, and street lights; Monthly association fee

Exterior

  • Parking: Attached carport with 2 covered spaces
  • Utilities: Public water; Public sewer; Three-phase electric; Sewer and water available
  • Home design: Manufactured home; Single-story; Entry-level living area; Faces east
  • Construction: Modular construction; Manufactured roof
  • Exterior features: Brick skirting; No waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Furnished; Electric Range; Microwave; Refrigerator

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 manufactured listed at $64k.

Deal economics

  • At list price, monthly cash flow is $74 ($886/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $64k).
  • Recommended offer: $56k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 rising (+2.4%/yr); 538 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $442 of loan paydown is wiped out by about $2k 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 149 days — a 12% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 57% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.59%
Cap rate
7.68%
Cash-on-cash
4.94%
DSCR
1.22
GRM
2.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.41% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.65×
Total profit
$-6,191
Equity at exit
$9,543
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-1,450
Equity at exit
$5,534

Cash invested: $17,920 (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 33021

Rents YoY
2.4%
Active inventory
538
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$2,299 high interval (Pro) →
Mortgage (P&I)
$336
Tax est. 1.5%
$80 /mo · $960/yr
Insurance
$27
HOA
$1,300
Vacancy / Maint / Mgmt
$483
Net cashflow
$74

Break-even live

Break-even rent $2,205
Max offer price $64,000
Occupancy floor 92%

Sensitivity live

Price -10% $118 -5% $96 +0% $74 +5% $52 +10% $30
Rent -10% $-108 -5% $-17 +0% $74 +5% $165 +10% $255
Rate -1.0pp $106 -0.5pp $90 base $74 +0.5pp $57 +1.0pp $40

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
$16,000
Closing costs
$1,920
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
911 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 1123 $2,619 $2.33 2d 24 0.24mi
4200 Hillcrest Dr #503 Hollywood, FL 2.0 2.0 1132 $2,300 $2.03 25d 1 0.47mi
812 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 999 $2,424 $2.43 2d 24 0.52mi
620 S Park Rd Unit 31-2 Hollywood, FL 1.0 1.0 841 $1,800 $2.14 25d 1 0.60mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $1,950 $2.32 5d 1 0.62mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $2,100 $2.50 25d 1 0.62mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 25d 1 0.65mi
640 S Park Rd Unit 12-4 Hollywood, FL 3.0 2.0 1236 $2,950 $2.39 25d 1 0.65mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,200 $2.08 17d 1 0.65mi
640 S Park Rd Unit 34-4 Hollywood, FL 2.0 2.0 1060 $2,250 $2.12 25d 1 0.65mi
530 S Park Rd Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 19d 1 0.65mi
530 S Park Rd Hollywood, FL 1.0 1.0 841 $1,800 $2.14 25d 1 0.65mi
555 S Luna Ct Hollywood, FL 2.0 2.0 1036 $2,120 $2.05 5d 2 0.67mi
2917 Plunkett St Unit 15C Hollywood, FL 2.0 1.0 900 $1,950 $2.17 8d 1 0.67mi
1306 S 29th Ave Hollywood, FL 3.0 2.0 1500 $3,300 $2.20 19d 1 0.68mi
530 S Park Rd Unit 12-11 Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 16d 1 0.68mi
530 S Park Rd Unit 17-11 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 23d 1 0.68mi
570 S Park Rd Unit 13-6 Hollywood, FL 2.0 2.0 1060 $2,400 $2.26 25d 1 0.69mi
1046 Foster Rd Hallandale Beach, FL 2.0 1.0 750 $1,795 $2.39 8d 1 0.72mi
460 S Park Rd Apt 109 Hollywood, FL 2.0 2.0 867 $2,100 $2.42 21d 1 0.72mi
460 S Park Rd Unit 6-304 Hollywood, FL 2.0 1.0 918 $1,950 $2.12 6d 1 0.72mi
460 S Park Rd Unit 6-203 Hollywood, FL 2.0 2.0 820 $2,400 $2.93 6d 1 0.72mi
450 S Park Rd Unit 5-307 Hollywood, FL 3.0 2.0 1084 $2,800 $2.58 25d 1 0.73mi
470 S Park Rd Unit 7-307 Hollywood, FL 3.0 2.0 1084 $3,250 $3.00 25d 1 0.73mi
470 S Park Rd Unit 7-203 Hollywood, FL 2.0 2.0 820 $2,050 $2.50 25d 1 0.73mi
410 S Park Rd Unit 1-204 Hollywood, FL 2.0 1.0 838 $2,100 $2.51 13d 1 0.75mi
3500 Jackson St Unit 203 Hollywood, FL 2.0 2.0 875 $1,995 $2.28 25d 1 0.76mi
1200 Tallwood Ave #302 Hollywood, FL 2.0 2.0 840 $2,250 $2.68 25d 1 0.76mi
1200 Tallwood Ave #302 Hollywood, FL 2.0 2.0 840 $2,225 $2.65 4d 1 0.76mi
3624 Jackson St Unit 21 Hollywood, FL 2.0 2.0 1100 $1,900 $1.73 3d 1 0.78mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 8d 1 0.80mi
2849 Dewey St Unit 2849 Hollywood, FL 2.0 2.0 1265 $2,600 $2.06 11d 1 0.80mi
3501 Jackson St #309 Hollywood, FL 2.0 2.0 1170 $2,500 $2.14 25d 1 0.80mi
919 Hillcrest Dr #511 Hollywood, FL 1.0 1.5 830 $1,700 $2.05 25d 1 0.81mi
919 Hillcrest Dr #303 Hollywood, FL 2.0 2.0 1100 $2,000 $1.82 25d 1 0.81mi
400 S Luna Ct #2 Hollywood, FL 2.0 1.0 960 $2,300 $2.40 25d 1 0.81mi
3600 Van Buren St Hollywood, FL 1.0–2.0 1.0–2.0 1055 $2,350 $2.23 3d 4 0.82mi
4420 SW 21st St West Park, FL 3.0 2.0 1020 $2,700 $2.65 25d 1 0.83mi
3601 Van Buren St Hollywood, FL 1.0–2.0 1.0–2.0 941 $2,195 $2.33 4d 3 0.87mi
901 Hillcrest Dr #208 Hollywood, FL 1.0 1.5 830 $1,700 $2.05 25d 1 0.88mi

HOA detail

Monthly dues
$1,300 · $15,600/yr

Listing history 7 events

  1. 2026-06-07
    days on market $64,000 Active 149 DOM
  2. 2026-06-04
    days on market $64,000 Active 146 DOM
  3. 2026-06-03
    days on market $64,000 Active 145 DOM
  4. 2026-06-02
    days on market $64,000 Active 144 DOM
  5. 2026-06-01
    days on market $64,000 Active 143 DOM
  6. 2026-05-31
    days on market $64,000 Active 142 DOM
  7. 2026-01-08
    listed $64,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 5 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$27,587
− Mortgage interest
−$3,585
− Property taxes
−$960
− Insurance
−$320
− Repairs & maintenance
−$2,207
− Management
−$2,207
− HOA
−$15,600
− Depreciation
−$1,862
Taxable income
$846
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$203
After-tax cash flow
$683/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)
48,464
Household income
$71,318
Rent vs Own
32.1% rent · 67.9% own
Severe rent burden
2151.0

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 0.65)
Race & ethnicity
White 45% Hispanic / Latino 37% Two or more races 17% Black 13% Asian 3%
Hispanic origin (detail)
Puerto Rican 5% Cuban 10% Dominican 2%
Common ancestry
Romanian 3% Scotch-Irish 2% Hispanic 2%
Foreign-born
35% · Canada, Jamaica, Dominican Republic
Languages at home
53% English-only · Spanish 33% French/Haitian/Cajun 4% 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
▼ -404.28%
Current HPI
429.7129
Rent YoY
▲ 2.41%
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

1 event — show timeline
  • 2026-01-08 Listed $64,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…