CashFlowRE
Sign in Sign up
1932 Dewey St Duplex
C+ Composite 64.69
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 +27.1/30.0
  • DSCR +9.4/10.0
  • 1% rule +7.8/10.0
  • 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

$400,000

1932 Dewey St · Hollywood, FL 33020
3 bd · 1.0 ba · 1,468 sqft · MultiFamily public records · 242 Days on market
Built 1926

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks

Attention investors and developers! Two adjacent lots — 1928 & 1932 Dewey St — sold together for $800,000, totaling 10,836 sq. ft. Zoned PS-1, with potential to build 15–18 residential units across four stories with ground-floor parking (per architect). Currently improved with a duplex generating steady rental income — front unit 2BD/2BA leased at $2,000/month, rear unit 1BD/1BA under long-term lease. Ideal to hold and collect income while planning your next multifamily project. Prime Hollywood location near Downtown, cafés, and just 2 miles from the beach. Seller open to JV or full sale.

Key facts

  • Potential to build
  • Ground-floor parking
  • Zoned ps-1

Tags

ZONED PS-1POTENTIAL TO BUILDGROUND-FLOOR PARKINGPRIME HOLLYWOOD LOCATION2 MILES FROM THE BEACH

Property features AI

Finance

  • Other: Annual tax information available
  • Financial info: Rent includes trash collection

Exterior

  • Parking: 3 parking spaces
  • Utilities: Cable available; Public sewer
  • Home design: Single-story home
  • Construction: Block construction; Composition roof; Resale property
  • Exterior features: Quarter to half acre lot; Zoning: PS-1

Interior

  • Flooring: Ceramic tile
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceramic tile flooring

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 × 2-bed/?-bath units multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $563/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $400k).
  • Recommended offer: $352k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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 flat; 589 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $5,111/mo this rent would consume 109% 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 $3k of loan paydown is wiped out by about $12k 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 242 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $499k (56%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $352,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.28%
Cap rate
9.67%
Cash-on-cash
12.07%
DSCR
1.54
GRM
6.5

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
-1.4%
Equity multiple
0.95×
Total profit
$-5,803
Equity at exit
$59,641
10-year hold
IRR
5.2%
Equity multiple
1.34×
Total profit
$37,770
Equity at exit
$34,585

Cash invested: $112,000 (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
13.0×

Monthly cashflow live

Estimated rent
$5,111 high interval (Pro) →
Mortgage (P&I)
$2,098
Tax from tax record
$647 /mo · $7,765/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$1,073
Net cashflow
$1,126

Break-even live

Break-even rent $3,685
Max offer price $400,000
Occupancy floor 73%

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

UnitsBedsBathsEst. rent
Total (2 units) $5,111

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
$100,000
Closing costs
$12,000
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
706 S 19th Ave Unit 706 Hollywood, FL 3.0 2.0 1727 $4,350 $2.52 17d 1 0.19mi
706 S 19th Ave Hollywood, FL 3.0 2.0 1727 $3,950 $2.29 7d 1 0.19mi
1715 Jefferson St Hollywood, FL 3.0 2.0 1479 $4,200 $2.84 21d 1 0.36mi
1938 Jackson St Hollywood, FL 2.0 2.0 1170 $3,600 $3.08 24d 1 0.37mi
320 S Federal Hwy Hollywood, FL 2.0 1.0–2.0 742 $3,616 $4.87 24d 9 0.44mi
200 E Pembroke Rd Hallandale Beach, FL 3.0 1.0–2.0 1006 $4,120 $4.10 1d 62 0.47mi
2001 Van Buren St Hollywood, FL 2.0 1.0–2.0 788 $3,599 $4.57 15d 171 0.47mi
303 S Federal Hwy Hollywood, FL 1.0–3.0 1.0–3.0 992 $3,690 $3.72 2d 35 0.48mi
1770 S Young Cir Hollywood, FL 2.0 1.0–2.0 881 $4,768 $5.41 1d 42 0.52mi
1528 Wiley St Hollywood, FL 2.0 1.0 1488 $4,100 $2.76 24d 1 0.57mi
1720 Harrison St #1725 Hollywood, FL 2.0 1.5 1320 $4,400 $3.33 10d 1 0.57mi
1818 Hollywood Blvd Hollywood, FL 3.0 1.0–2.5 1089 $5,506 $5.06 1d 17 0.57mi
1630 Van Buren St Hollywood, FL 4.0 3.0 1564 $4,000 $2.56 24d 1 0.58mi
1720 Harrison St Unit 1523019P Hollywood, FL 2.0 1.5 1313 $5,129 $3.91 2d 1 0.58mi
1527 Mayo St Hollywood, FL 4.0 2.0 1462 $4,995 $3.42 14d 1 0.58mi
2165 Van Buren St Hollywood, FL 3.0 1.0–3.0 1072 $4,420 $4.12 1d 14 0.60mi
1448 Dewey St Unit 1448 Hollywood, FL 4.0 2.0 1459 $4,999 $3.43 24d 1 0.60mi
1639 Van Buren St Hollywood, FL 3.0 3.0 1669 $5,300 $3.18 24d 1 0.60mi
1008 Moffett St Hallandale Beach, FL 4.0 1.0 1500 $5,000 $3.33 24d 1 0.65mi
1001 NE 10th St Unit 2 Hallandale Beach, FL 3.0 2.0 1270 $3,600 $2.83 24d 1 0.66mi
421 W Pembroke Rd Hallandale Beach, FL 4.0 2.0 1250 $3,999 $3.20 24d 1 0.67mi
1422 Wiley St Hollywood, FL 4.0 3.5 1746 $3,990 $2.29 5d 1 0.68mi
1422 Wiley St Hollywood, FL 4.0 3.5 1746 $3,990 $2.29 24d 1 0.68mi
1403 Adams St Hollywood, FL 3.0 2.0 1459 $4,500 $3.08 24d 1 0.70mi
1403 Adams St Unit 1403 Hollywood, FL 3.0 2.0 1459 $4,200 $2.88 24d 1 0.70mi
2233 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0–2.0 913 $3,515 $3.85 15d 94 0.71mi
1635 Hollywood Blvd Hollywood, FL 3.0 2.0 1597 $3,950 $2.47 2d 1 0.71mi
1635 Hollywood Blvd Hollywood, FL 3.0 2.0 1597 $3,950 $2.47 14d 1 0.71mi
1619 Hollywood Blvd Unit 1619 Hollywood, FL 3.0 2.0 1827 $4,600 $2.52 7d 1 0.73mi
1619 Hollywood Blvd Hollywood, FL 3.0 2.0 1827 $4,600 $2.52 24d 1 0.73mi
1776 Polk St Hollywood, FL 1.0–2.0 1.0–2.0 954 $3,598 $3.77 15d 25 0.74mi
1912 Taylor St Hollywood, FL 2.0 2.0 1440 $3,500 $2.43 24d 1 0.76mi
1309 Funston St Unit 1309 Hollywood, FL 4.0 2.0 1733 $8,000 $4.62 24d 1 0.83mi
1305 Funston St Hollywood, FL 4.0 3.0 1767 $6,995 $3.96 2d 1 0.84mi
1305 Funston St Hollywood, FL 4.0 3.0 1767 $6,995 $3.96 24d 1 0.84mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 24d 1 0.85mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 11d 1 0.85mi
906 NE 6th St Hallandale Beach, FL 3.0 2.0 1080 $4,250 $3.94 5d 1 0.85mi
1313 Madison St Hollywood, FL 2.0 2.0 1740 $4,900 $2.82 24d 1 0.86mi
1124 NE 7th St Hallandale Beach, FL 3.0 2.0 1320 $3,900 $2.95 21d 1 0.90mi

Listing history 28 events

  1. 2026-06-18
    days on market $400,000 Active 242 DOM
  2. 2026-06-17
    days on market $400,000 Active 241 DOM
  3. 2026-06-16
    days on market $400,000 Active 240 DOM
  4. 2026-06-15
    days on market $400,000 Active 239 DOM
  5. 2026-06-13
    days on market $400,000 Active 237 DOM
  6. 2026-06-09
    days on market $400,000 Active 233 DOM
  7. 2026-06-07
    days on market $400,000 Active 231 DOM
  8. 2026-06-04
    days on market $400,000 Active 228 DOM
  9. 2026-06-03
    days on market $400,000 Active 227 DOM
  10. 2026-06-02
    days on market $400,000 Active 226 DOM
  11. 2026-06-01
    days on market $400,000 Active 225 DOM
  12. 2026-05-31
    days on market $400,000 Active 224 DOM
  13. 2026-05-12
    price $400,000
  14. 2026-04-16
    price $799,000
  15. 2025-10-19
    listed $899,000 Active
  16. 2025-02-03
    historical
  17. 2024-09-25
    price $998,000
  18. 2024-08-02
    listed $999,000 Active
  19. 2024-05-14
    historical $2,250
  20. 2024-05-07
    price $2,250
  21. 2024-04-09
    listed $2,500
  22. 2023-06-26
    historical
  23. 2023-05-25
    soldstatus $360,000
  24. 2003-01-15
    soldstatus $143,500
  25. 1992-08-11
    soldstatus $72,500
  26. 1992-01-02
    soldstatus $54,600
  27. 1991-07-09
    soldstatus $57,000
  28. 1990-11-05
    soldstatus $33,000

ⓘ 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
$7,765 · $647/mo
Projected year-2 tax
$7,765 · $647/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) · 53% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°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
$61,332
− Mortgage interest
−$22,406
− Property taxes
−$7,765
− Insurance
−$2,000
− Repairs & maintenance
−$4,907
− Management
−$4,907
− Depreciation
−$11,636
Taxable income
$7,711
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,851
After-tax cash flow
$11,665/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

+1112.1% since first listed
16 events — show timeline
  • 2026-05-12 Price Changed $400,000 MARMLS
  • 2026-04-16 Price Changed $799,000 MARMLS
  • 2025-10-19 Listed $899,000 MARMLS
  • 2025-02-03 Listing Removed MARMLS
  • 2024-09-25 Price Changed $998,000 MARMLS
  • 2024-08-02 Listed $999,000 MARMLS
  • 2024-05-14 Rental Removed $2,250 GFLMLS
  • 2024-05-07 Price Changed $2,250 GFLMLS
  • 2024-04-09 Listed for Rent $2,500 GFLMLS
  • 2023-06-26 Rental Removed MARMLS
  • 2023-05-25 Sold (Public Records) $360,000 Public Records
  • 2003-01-15 Sold (Public Records) $143,500 Public Records
  • 1992-08-11 Sold (Public Records) $72,500 Public Records
  • 1992-01-02 Sold (Public Records) $54,600 Public Records
  • 1991-07-09 Sold (Public Records) $57,000 Public Records
  • 1990-11-05 Sold (Public Records) $33,000 Public Records

Property tax history

+11.6%/yr

Latest (2025): $7,765 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…