CashFlowRE
Sign in Sign up
800 Parkview Dr #323
B Composite 70.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$210,000

800 Parkview Dr #323 · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,075 sqft · Condo public records · 14 Days on market
Built 1976 $728/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity on this 1/1.5 condo. Being sold As-Is. Please allow 2-3 business days for seller response. Realtors, Please see broker remarks for showing instructions and link to submit offers.

Key facts

  • Community amenities
  • Prime location
  • $728 HOA

Tags

WELL MAINTAINED CONDOMINIUMABUNDANT NATURAL LIGHTCOMMUNITY AMENITIESPRIME LOCATION

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Monthly association fee; Association fee covers common areas, cable TV, and water; Association amenities include clubhouse, fitness center, laundry, pool, tennis courts, and elevators

Exterior

  • Parking: Attached garage with one covered space
  • Security: Doorman; Secured elevator; Secured lobby
  • Utilities: Water included in association fee
  • Home design: Condo/Apartment (attached property); 10-story building; Entry on level 3; Has a view
  • Construction: Block construction; Effective year built
  • Exterior features: Deck; Canal-front with Intracoastal access; Association pool

Interior

  • Kitchen: Dishwasher; Disposal
  • Bedrooms: Bedroom on main level
  • Flooring: Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Bedroom on main level; Walk-in closet(s)
  • Laundry & utility: Common area laundry

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 $210k.

Deal economics

  • At list price, monthly cash flow is $675 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $210k).
  • Cap rate 12.6% 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: schools C-, 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.
  • Market conditions: Rents flat; 1373 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $4,315/mo this rent would consume 99% of the median local household income ($52k/yr) (locally 3293% 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 $1k of loan paydown is wiped out by about $6k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $105k; list at $210k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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 $210,000

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  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 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
2.05%
Cap rate
12.58%
Cash-on-cash
22.47%
DSCR
2.00
GRM
4.1

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
-0.5%
Equity multiple
0.98×
Total profit
$-1,092
Equity at exit
$31,312
10-year hold
IRR
4.4%
Equity multiple
1.26×
Total profit
$15,435
Equity at exit
$18,157

Cash invested: $58,800 (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
1373
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$4,315 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$391 /mo · $4,693/yr
Insurance
$88
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$728
Vacancy / Maint / Mgmt
$906
Net cashflow
$675

Break-even live

Break-even rent $3,461
Max offer price $210,000
Occupancy floor 79%

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
$52,500
Closing costs
$6,300
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
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 24d 1 0.22mi
3001 S Ocean Dr #1211 Hollywood, FL 2.0 2.0 1208 $4,750 $3.93 7d 1 0.22mi
2751 S Ocean Dr Unit 1705 Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 7d 1 0.22mi
2751 S Ocean Dr Unit 1706S Hollywood, FL 2.0 2.0 1360 $5,000 $3.68 24d 1 0.22mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 12d 17 0.23mi
3505 S Ocean Dr Hollywood, FL 1.0–2.0 1.5–2.0 1085 $6,500 $5.99 10d 18 0.23mi
3505 S Ocean Dr Unit 1049820P Hollywood, FL 1.0 1.0 785 $4,827 $6.15 3d 1 0.24mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 14d 7 0.27mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 10d 6 0.27mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,400 $5.56 7d 7 0.27mi
2501 S Ocean Dr Hollywood, FL 1.0–2.0 1.0–2.0 971 $5,800 $5.97 19d 8 0.27mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 14d 1 0.28mi
2500 Parkview Dr #2518 Hallandale Beach, FL 2.0 2.0 1280 $4,000 $3.12 7d 1 0.28mi
2401 S Ocean Dr #1405 Hollywood, FL 2.0 2.0 1250 $4,250 $3.40 24d 1 0.31mi
2301 S Ocean Dr #2003 Hollywood, FL 2.0 2.0 1400 $5,500 $3.93 24d 1 0.34mi
2301 S Ocean Dr #607 Hollywood, FL 2.0 2.0 1240 $4,000 $3.23 24d 1 0.34mi
2301 S Ocean Dr #2507 Hollywood, FL 2.0 2.0 1240 $4,300 $3.47 24d 1 0.34mi
2101 S Ocean Dr #1201 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 24d 1 0.36mi
2201 S Ocean Dr #2001 Hollywood, FL 2.0 2.0 1400 $3,800 $2.71 14d 1 0.37mi
2201 S Ocean Dr #1507 Hollywood, FL 2.0 2.0 1350 $5,000 $3.70 24d 1 0.37mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 2d 7 0.39mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1454 $4,000 $2.75 24d 6 0.39mi
3725 S Ocean Dr Hollywood, FL 2.0–3.0 2.0 1377 $4,000 $2.90 14d 8 0.39mi
3725 S Ocean Dr Unit 1339235P Hollywood, FL 2.0 2.0 1248 $5,429 $4.35 3d 1 0.39mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1302 $3,750 $2.88 4d 3 0.42mi
3800 S Ocean Dr Hollywood, FL 2.0 2.0 1301 $3,775 $2.90 5d 2 0.42mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $4,200 $3.31 7d 1 0.42mi
3800 S Ocean Dr #1818 Hollywood, FL 2.0 2.0 1270 $3,800 $2.99 4d 1 0.42mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 5d 1 0.44mi
3801 S Ocean Dr Unit 7X Hollywood, FL 2.0 1.5 1236 $3,800 $3.07 24d 1 0.44mi
3801 S Ocean Dr Unit 10V Hollywood, FL 2.0 2.0 1176 $4,300 $3.66 24d 1 0.44mi
3801 S Ocean Dr Unit 7O Hollywood, FL 2.0 2.0 1173 $5,000 $4.26 24d 1 0.44mi
3801 S Ocean Dr Unit 4R Hollywood, FL 1.0 1.0 812 $3,850 $4.74 24d 1 0.44mi
3901 S Ocean Dr Unit 1227197P Hollywood, FL 1.0–2.0 1.0–2.0 1054 $3,820 $3.62 1d 2 0.50mi
3901 S Ocean Dr Unit 11M Hollywood, FL 1.0 1.0 874 $4,400 $5.03 3d 1 0.50mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 3d 1 0.50mi
3901 S Ocean Dr Unit 8E Hollywood, FL 2.0 2.0 1355 $5,500 $4.06 24d 1 0.50mi
3901 S Ocean Dr Unit 10Z Hollywood, FL 1.0 1.0 874 $4,000 $4.58 24d 1 0.50mi
3901 S Ocean Dr Unit 10M Hollywood, FL 1.0 1.0 874 $5,000 $5.72 24d 1 0.50mi
3901 S Ocean Dr Unit 14E Hollywood, FL 2.0 2.0 1355 $4,500 $3.32 24d 1 0.50mi

HOA detail condo

Monthly dues
$728 · $8,736/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 9 events

  1. 2026-06-18
    days on market $210,000 Active 14 DOM
  2. 2026-06-17
    days on market $210,000 Active 13 DOM
  3. 2026-06-16
    days on market $210,000 Active 12 DOM
  4. 2026-06-15
    days on market $210,000 Active 11 DOM
  5. 2026-06-13
    days on market $210,000 Active 9 DOM
  6. 2026-06-09
    days on market $210,000 Active 5 DOM
  7. 2026-06-08
    days on market $210,000 Active 4 DOM
  8. 2026-06-07
    remarks 473-char remark
  9. 2026-06-07
    listed $210,000 Active 3 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
$4,693 · $391/mo
Projected year-2 tax
$4,693 · $391/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 · 76% 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
$51,781
− Mortgage interest
−$11,763
− Property taxes
−$4,693
− Insurance
−$6,169
− Repairs & maintenance
−$4,142
− Management
−$4,142
− HOA
−$8,736
− Depreciation
−$6,109
Taxable income
$6,026
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,446
After-tax cash flow
$6,648/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

+406.0% since first listed
14 events — show timeline
  • 2026-06-04 Listed $210,000 MARMLS
  • 2026-03-12 Rental Removed $1,860 MARMLS
  • 2026-03-10 Price Changed $1,860 MARMLS
  • 2026-02-14 Listed for Rent $2,000 MARMLS
  • 2026-02-09 Rental Removed $2,000 MARMLS
  • 2026-01-22 Listed for Rent $2,000 MARMLS
  • 2025-12-30 Rental Removed $2,000 MARMLS
  • 2025-11-11 Listed for Rent $2,100 MARMLS
  • 2025-11-01 Rental Removed $2,100 MARMLS
  • 2025-10-08 Listed for Rent $2,100 MARMLS
  • 2013-07-02 Sold (MLS) $105,000 MARMLS
  • 2013-05-30 Pending MARMLS
  • 2000-10-16 Sold (Public Records) $64,000 Public Records
  • 1977-12-01 Sold (Public Records) $41,500 Public Records

Property tax history

+6.9%/yr

Latest (2025): $4,693 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…