CashFlowRE
Sign in Sign up
1936 S Ocean Dr Unit 4C
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

$234,900

1936 S Ocean Dr Unit 4C · Hallandale Beach, FL 33009
1 bd · 1.0 ba · 878 sqft · Condo public records · 22 Days on market
Built 1961 $358/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover your perfect sanctuary in this delightful 55+ co-op property, just steps away from the stunning Hallandale Beach. Enjoy the convenience of plentiful parking, easily managed through the office. This community is designed for residents to immerse themselves in their own serene beachside retreat. Live the ultimate coastal lifestyle in this spacious 1-bedroom unit located on the 2nd floor, showcasing a view of the ocean as you step out the door. Benefit from included internet and water in the affordable HOA fee of $382 per month. With fantastic dining options nearby and proximity to Aventura Mall and Gulfstream Racetrack, plus just 8 miles from Fort Lauderdale Airport, this 4-story property truly offers comfort and convenience. Embrace a life of relaxation and seaside enjoyment.

Key facts

  • Beach location
  • Community pool
  • $358 HOA

Tags

BEACH LOCATIONCOMMUNITY POOLDIRECT ACCESS TO THE SAND

Property features AI

Finance

  • Other: Association pool is heated
  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee of $358; Association covers management, grounds maintenance, structure maintenance, amenities, and internet; Association amenities include pool and laundry

Exterior

  • Parking: Open parking (one space)
  • Utilities: Cable available
  • Home design: 4-story building; Entry on level 2; Attached property
  • Construction: Block construction; Resale property
  • Exterior features: Courtyard; Oceanfront with ocean access; Waterfront property

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ceiling fans; Wall/window air conditioning units
  • Interior features: Furnished; Walk-in closet(s); Bedroom on main level
  • 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 1-bed/1.0-bath condo listed at $235k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $235k).
  • Recommended offer: $231k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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 18d 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 $3,666/mo this rent would consume 84% 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 $2k of loan paydown is wiped out by about $7k 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.
  • At projected returns (-3.0% appreciation + 0.4% rent growth), your $66k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $202k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,376 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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
1.56%
Cap rate
12.19%
Cash-on-cash
21.08%
DSCR
1.94
GRM
5.3

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
8.9%
Equity multiple
1.34×
Total profit
$22,209
Equity at exit
$35,024
10-year hold
IRR
15.7%
Equity multiple
2.11×
Total profit
$73,293
Equity at exit
$20,310

Cash invested: $65,772 (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
5.3×

Monthly cashflow live

Estimated rent
$3,666 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$53 /mo · $639/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$358
Vacancy / Maint / Mgmt
$770
Net cashflow
$1,089

Break-even live

Break-even rent $2,288
Max offer price $234,900
Occupancy floor 65%

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
$58,725
Closing costs
$7,047
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
1950 S Ocean Dr Unit 3D Hallandale Beach, FL 1.0 1.5 870 $3,950 $4.54 13d 1 0.05mi
1950 S Ocean Dr Unit 12M Hallandale Beach, FL 1.0 1.5 870 $3,800 $4.37 18d 1 0.05mi
1950 S Ocean Dr Unit 3D Hallandale Beach, FL 1.0 1.5 870 $3,950 $4.54 5d 1 0.05mi
1950 S Ocean Dr Unit 12M Hallandale Beach, FL 1.0 1.5 870 $3,800 $4.37 2d 1 0.05mi
1850 S Ocean Dr #4009 Hallandale Beach, FL 2.0 1.0 1086 $3,900 $3.59 24d 1 0.23mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 3d 1 0.23mi
1850 S Ocean Dr #2909 Hallandale Beach, FL 2.0 1.0 1086 $4,050 $3.73 24d 1 0.23mi
1850 S Ocean Dr #3509 Hallandale Beach, FL 2.0 1.0 1086 $4,300 $3.96 24d 1 0.23mi
2065 S Ocean Dr Unit 1049793P Hallandale Beach, FL 2.0 2.0 871 $4,971 $5.71 8d 1 0.24mi
2080 S Ocean Dr #8 Hallandale Beach, FL 2.0 2.0 1100 $4,000 $3.64 24d 1 0.25mi
2080 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–2.5 1270 $3,900 $3.07 24d 7 0.26mi
2080 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–2.5 1270 $3,800 $2.99 3d 11 0.26mi
1830 S Ocean Dr #4212 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 24d 1 0.27mi
1830 S Ocean Dr #4112 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 5d 1 0.27mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 4d 1 0.27mi
1830 S Ocean Dr #2907 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 3d 1 0.27mi
1830 S Ocean Dr #3112 Hallandale Beach, FL 1.0 1.0 844 $3,700 $4.38 2d 1 0.27mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $3,999 $4.74 2d 1 0.27mi
1830 S Ocean Dr #3005 Hallandale Beach, FL 1.0 1.0 811 $4,000 $4.93 2d 1 0.27mi
1830 S Ocean Dr #3909 Hallandale Beach, FL 1.0 1.0 844 $5,000 $5.92 24d 1 0.27mi
1830 S Ocean Dr #4612 Hallandale Beach, FL 1.0 1.0 844 $4,950 $5.86 24d 1 0.27mi
1830 S Ocean Dr #4005 Hallandale Beach, FL 1.0 1.0 811 $4,600 $5.67 24d 1 0.27mi
1830 S Ocean Dr #1709 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 24d 1 0.27mi
1830 S Ocean Dr #4307 Hallandale Beach, FL 1.0 1.0 871 $4,100 $4.71 24d 1 0.27mi
1830 S Ocean Dr #3407 Hallandale Beach, FL 1.0 1.0 871 $4,000 $4.59 24d 1 0.27mi
1830 S Ocean Dr #4712 Hallandale Beach, FL 1.0 1.0 844 $3,950 $4.68 24d 1 0.27mi
1830 S Ocean Dr #4309 Hallandale Beach, FL 1.0 1.0 844 $3,900 $4.62 24d 1 0.27mi
1830 S Ocean Dr #1107 Hallandale Beach, FL 1.0 1.0 871 $3,750 $4.31 24d 1 0.27mi
1830 S Ocean Dr #1812 Hallandale Beach, FL 1.0 1.0 844 $4,999 $5.92 21d 1 0.27mi
1830 S Ocean Dr #2409 Hallandale Beach, FL 1.0 1.0 844 $4,300 $5.09 14d 1 0.27mi
1830 S Ocean Dr #2412 Hallandale Beach, FL 1.0 1.0 844 $3,600 $4.27 10d 1 0.27mi
1830 S Ocean Dr #4412 Hallandale Beach, FL 1.0 1.0 844 $4,500 $5.33 8d 1 0.27mi
1830 S Ocean Dr #3605 Hallandale Beach, FL 1.0 1.0 811 $4,500 $5.55 3d 1 0.27mi
1830 S Ocean Dr #4709 Hallandale Beach, FL 1.0 1.0 844 $3,800 $4.50 3d 1 0.27mi
3140 S Ocean Dr Hallandale Beach, FL 2.0 2.0 1100 $4,250 $3.86 2d 2 0.31mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 21d 1 0.32mi
1800 S Ocean Dr #4209 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 2d 1 0.32mi
1800 S Ocean Dr #909 Hallandale Beach, FL 2.0 1.0 1086 $4,000 $3.68 24d 1 0.32mi
3180 S Ocean Dr #1709 Hallandale Beach, FL 2.0 2.0 1105 $4,000 $3.62 8d 1 0.37mi
3180 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0 1263 $3,750 $2.97 21d 2 0.37mi

HOA detail condo

Monthly dues
$358 · $4,296/yr
Likely covers
waterinternet
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-18
    days on market $234,900 Active 22 DOM
  2. 2026-06-17
    days on market $234,900 Active 21 DOM
  3. 2026-06-16
    days on market $234,900 Active 20 DOM
  4. 2026-06-15
    days on market $234,900 Active 19 DOM
  5. 2026-06-13
    days on market $234,900 Active 17 DOM
  6. 2026-06-09
    days on market $234,900 Active 13 DOM
  7. 2026-06-08
    days on market $234,900 Active 12 DOM
  8. 2026-06-07
    days on market $234,900 Active 11 DOM
  9. 2026-06-04
    days on market $234,900 Active 8 DOM
  10. 2026-06-03
    days on market $234,900 Active 7 DOM
  11. 2026-06-02
    days on market $234,900 Active 6 DOM
  12. 2026-06-01
    days on market $234,900 Active 5 DOM
  13. 2026-05-31
    days on market $234,900 Active 4 DOM
  14. 2026-05-27
    listed $234,900 Active
  15. 2026-05-01
    historical
  16. 2025-09-18
    listed $249,500 Active
  17. 2025-04-14
    soldstatus $201,500 Closed 794-char remark
    Show marketing remark (794 chars)

    Discover your perfect sanctuary in this delightful 55+ co-op property, just steps away from the stunning Hallandale Beach. Enjoy the convenience of plentiful parking, easily managed through the office. This community is designed for residents to immerse themselves in their own serene beachside retreat. Live the ultimate coastal lifestyle in this spacious 1-bedroom unit located on the 2nd floor, showcasing a view of the ocean as you step out the door. Benefit from included internet and water in the affordable HOA fee of $382 per month. With fantastic dining options nearby and proximity to Aventura Mall and Gulfstream Racetrack, plus just 8 miles from Fort Lauderdale Airport, this 4-story property truly offers comfort and convenience. Embrace a life of relaxation and seaside enjoyment.

  18. 2025-03-04
    historical Active Under Contract 794-char remark
    Show marketing remark (794 chars)

    Discover your perfect sanctuary in this delightful 55+ co-op property, just steps away from the stunning Hallandale Beach. Enjoy the convenience of plentiful parking, easily managed through the office. This community is designed for residents to immerse themselves in their own serene beachside retreat. Live the ultimate coastal lifestyle in this spacious 1-bedroom unit located on the 2nd floor, showcasing a view of the ocean as you step out the door. Benefit from included internet and water in the affordable HOA fee of $382 per month. With fantastic dining options nearby and proximity to Aventura Mall and Gulfstream Racetrack, plus just 8 miles from Fort Lauderdale Airport, this 4-story property truly offers comfort and convenience. Embrace a life of relaxation and seaside enjoyment.

  19. 2025-02-20
    listed $225,000 Active 794-char remark
    Show marketing remark (794 chars)

    Discover your perfect sanctuary in this delightful 55+ co-op property, just steps away from the stunning Hallandale Beach. Enjoy the convenience of plentiful parking, easily managed through the office. This community is designed for residents to immerse themselves in their own serene beachside retreat. Live the ultimate coastal lifestyle in this spacious 1-bedroom unit located on the 2nd floor, showcasing a view of the ocean as you step out the door. Benefit from included internet and water in the affordable HOA fee of $382 per month. With fantastic dining options nearby and proximity to Aventura Mall and Gulfstream Racetrack, plus just 8 miles from Fort Lauderdale Airport, this 4-story property truly offers comfort and convenience. Embrace a life of relaxation and seaside enjoyment.

ⓘ 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
$639 · $53/mo
Projected year-2 tax
$1,950 · $162/mo
Expected delta
+$1,311/yr (+$109/mo · 205.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 95% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥103°F today · 22 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
$43,993
− Mortgage interest
−$13,158
− Property taxes
−$639
− Insurance
−$1,972
− Repairs & maintenance
−$3,519
− Management
−$3,519
− HOA
−$4,296
− Depreciation
−$6,833
Taxable income
$10,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,413
After-tax cash flow
$10,652/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

+4.4% since first listed
6 events — show timeline
  • 2026-05-27 Listed $234,900 MARMLS
  • 2026-05-01 Listing Removed MARMLS
  • 2025-09-18 Listed $249,500 MARMLS
  • 2025-04-14 Sold (MLS) $201,500 MARMLS
  • 2025-03-04 Contingent MARMLS
  • 2025-02-20 Listed $225,000 MARMLS

Property tax history

+4.3%/yr

Latest (2025): $639 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…