CashFlowRE
Sign in Sign up
3205 South St
C+ Composite 61.43
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 +22.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Schools +2.6/10.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -5.3

$149,900

3205 South St · Hollywood, FL 33021
2 bd · 2.0 ba · 960 sqft · Manufactured · 85 Days on market
Manufactured home Built 2026 Good condition $156/sqft · 40% below area Est $249k · 40% under

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

Listing remarks

This 2.0 bed 2.0 bath manufactured home in Orangebrook, Hollywood, FL offers 960 square feet of modern living space. Built in 2026 by Fleetwood, this home boasts a spacious living room, dining room, walk-in closet, kitchen, and laundry room. The interior features include an oven, fridge, dishwasher, microwave, and washer/dryer hook up, making it a convenient and comfortable living space. The exterior of the home features a carport and shed for additional storage space. Orangebrook is a thriving and tightly knit community located in the heart of Hollywood, FL.

Key facts

  • Walk-in closet
  • Kitchen
  • Laundry room

Tags

MODERN LIVING SPACESPACIOUS LIVING ROOMWALK-IN CLOSETKITCHENLAUNDRY ROOMCARPORT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $150k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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.
  • Zoned schools: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% 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 66% FRL vs 51% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.4%/yr); 656 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 28d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 85 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (median comp)
$249,000
List price
$149,900
Delta
-39.80%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1210 S 24th Ter 1.12mi 2/1.0 943 (-2%) 0mo $395,000 $419 58
2745 Funston St 0.78mi 2/1.0 985 (+3%) 0mo $359,000 $364 56
3850 Washington St #212 0.64mi 2/2.0 1,164 (+21%) 0mo $122,000 $105 45
3110 SW 34th Ave 0.95mi 3/2.0 (+1) 1,050 (+9%) 0mo $520,000 $495 44
2711 Adams St 0.96mi 3/2.0 (+1) 1,054 (+10%) 0mo $440,000 $417 43
3230 SW 47th Ave 1.48mi 3/1.0 (+1) 1,036 (+8%) 0mo $430,000 $415 43
2431 Rodman St 1.19mi 2/1.0 1,066 (+11%) 0mo $350,000 $328 42
510 S 29th Ct 0.86mi 2/1.0 1,120 (+17%) 0mo $390,000 $348 36
2460 Jackson St 1.33mi 2/1.0 1,136 (+18%) 0mo $490,000 $431 36
2734 Fillmore St Unit 3-E 1.40mi 2/1.0 792 (-18%) 1mo $192,000 $242 35
4111 SW 32nd Dr 1.43mi 3/2.0 (+1) 1,194 (+24%) 0mo $435,000 $364 35
5300 Washington St Unit O326 1.43mi 1/1.5 (-1) 720 (-25%) 0mo $73,000 $101 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-5.7%
Equity multiple
0.79×
Total profit
$-8,918
Equity at exit
$22,351
10-year hold
IRR
3.2%
Equity multiple
1.22×
Total profit
$9,425
Equity at exit
$12,961

Cash invested: $41,972 (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.

Active competition Active MLS

For sale now
22 active
Median asking
$84,000 ($85/sqft)
Median days on market
41 d
This list price
68% of active listings are priced below it
ARV vs active asking
+203.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33021

Rents YoY
2.4%
Active inventory
656
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,636 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$256

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 79%

Sensitivity live

Price -10% $360 -5% $308 +0% $256 +5% $204 +10% $153
Rent -10% $127 -5% $192 +0% $256 +5% $321 +10% $385
Rate -1.0pp $332 -0.5pp $294 base $256 +0.5pp $217 +1.0pp $178

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
$37,475
Closing costs
$4,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
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 $2,632 $2.34 0d 27 0.29mi
2906 Mayo St Hollywood, FL 2.0 2.0 959 $2,345 $2.45 1d 1 0.54mi
2915 Plunkett St Unit 10D Hollywood, FL 1.0 1.0 640 $1,700 $2.66 66d 1 0.55mi
2915 Plunkett St Unit 10D Hollywood, FL 1.0 1.0 640 $1,600 $2.50 43d 1 0.55mi
812 S Park Rd Hollywood, FL 1.0–3.0 1.0–2.0 999 $2,296 $2.30 0d 25 0.55mi
2917 Plunkett St Hollywood, FL 1.0–2.0 1.0 770 $1,890 $2.45 0d 2 0.56mi
2917 Plunkett St Unit 15C Hollywood, FL 2.0 1.0 900 $1,890 $2.10 13d 1 0.56mi
2918 Funston St Unit 34B Hollywood, FL 1.0 1.0 640 $1,800 $2.81 0d 1 0.57mi
1046 Foster Rd Hallandale Beach, FL 2.0 1.0 750 $2,395 $3.19 18d 1 0.60mi
620 S Park Rd Unit 31-2 Hollywood, FL 1.0 1.0 841 $1,800 $2.14 73d 1 0.61mi
1042 Foster Rd Unit 1-2 Hallandale Beach, FL 1.0 1.0 973 $1,500 $1.54 21d 1 0.61mi
1042 Foster Rd Unit 1-2 Hallandale Beach, FL 1.0 1.0 973 $1,500 $1.54 19d 1 0.61mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $1,950 $2.32 53d 1 0.63mi
610 S Park Rd Unit 26-1 Hollywood, FL 1.0 1.0 841 $1,950 $2.32 37d 1 0.63mi
1041 NW 7th Ct Unit 2 Hallandale Beach, FL 1.0 1.0 600 $1,550 $2.58 73d 1 0.65mi
520 S Park Rd Unit 18-12 Hollywood, FL 2.0 2.0 1060 $2,250 $2.12 4d 1 0.67mi
530 S Park Rd Hollywood, FL 1.0 1.0 841 $1,800 $2.14 73d 1 0.67mi
530 S Park Rd Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 68d 1 0.67mi
540 S Park Rd Unit 15-9 Hollywood, FL 1.0 1.0 841 $1,900 $2.26 27d 1 0.67mi
550 S Park Rd Unit 18-8 Hollywood, FL 1.0 1.0 841 $1,700 $2.02 43d 1 0.67mi
540 S Park Rd Unit 15-9 Hollywood, FL 1.0 1.0 841 $1,900 $2.26 43d 1 0.67mi
550 S Park Rd Unit 14-8 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 57d 1 0.67mi
540 S Park Rd Unit 15-9 Hollywood, FL 1.0 1.0 841 $1,670 $1.99 3d 1 0.67mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,200 $2.08 21d 1 0.67mi
540 S Park Rd Unit 15-9 Hollywood, FL 1.0 1.0 841 $1,900 $2.26 11d 1 0.67mi
640 S Park Rd Unit 34-4 Hollywood, FL 2.0 2.0 1060 $2,250 $2.12 73d 1 0.67mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,200 $2.08 66d 1 0.67mi
640 S Park Rd Unit 14-4 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 73d 1 0.67mi
540 S Park Rd Unit 111-9 Hollywood, FL 1.0 1.0 650 $1,800 $2.77 13d 1 0.67mi
530 S Park Rd Unit 24-11 Hollywood, FL 1.0 1.0 841 $2,050 $2.44 23d 1 0.69mi
530 S Park Rd Unit 17-11 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 71d 1 0.69mi
530 S Park Rd Unit 12-11 Hollywood, FL 2.0 2.0 1060 $2,375 $2.24 64d 1 0.69mi
560 S Park Rd Unit 7-23 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 7d 1 0.70mi
555 S Luna Ct Hollywood, FL 2.0 2.0 1036 $2,125 $2.05 28d 1 0.71mi
570 S Park Rd Unit 13-6 Hollywood, FL 2.0 2.0 1060 $2,400 $2.26 73d 1 0.72mi
570 S Park Rd Unit 35-6 Hollywood, FL 2.0 2.0 1060 $2,300 $2.17 18d 1 0.72mi
470 S Park Rd Unit 7-307 Hollywood, FL 3.0 2.0 1084 $3,250 $3.00 16d 1 0.73mi
470 S Park Rd Unit 7-307 Hollywood, FL 3.0 2.0 1084 $3,250 $3.00 37d 1 0.73mi
460 S Park Rd Hollywood, FL 2.0 1.0–2.0 852 $2,050 $2.40 3d 2 0.74mi
460 S Park Rd Apt 109 Hollywood, FL 2.0 2.0 867 $2,100 $2.42 69d 1 0.74mi

Property features AI

Finance

Other
Address: 3205 South St, Hollywood FL 33021Listing status: ActiveInformation provided by Zillow; buyer to verify
Financial info
List price $149,900

Exterior

Home design
Spec inventory new constructionPlan named "3205 South Street"

Interior

Bedrooms
2 bedrooms
Bathrooms
2 bathrooms
Interior features
Living area approximately 960

Listing history 43 events

  1. 2026-08-08
    days on market $149,900 Active 85 DOM
  2. 2026-08-06
    days on market $149,900 Active 83 DOM
  3. 2026-08-05
    days on market $149,900 Active 82 DOM
  4. 2026-08-03
    days on market $149,900 Active 80 DOM
  5. 2026-07-31
    days on market $149,900 Active 77 DOM
  6. 2026-07-24
    days on market $149,900 Active 70 DOM
  7. 2026-07-23
    days on market $149,900 Active 69 DOM
  8. 2026-07-22
    days on market $149,900 Active 68 DOM
  9. 2026-07-21
    days on market $149,900 Active 67 DOM
  10. 2026-07-20
    days on market $149,900 Active 66 DOM
  11. 2026-07-16
    days on market $149,900 Active 62 DOM
  12. 2026-07-15
    days on market $149,900 Active 61 DOM
  13. 2026-07-14
    days on market $149,900 Active 60 DOM
  14. 2026-07-13
    days on market $149,900 Active 59 DOM
  15. 2026-07-13
    days on market $149,900 Active 58 DOM
  16. 2026-07-11
    days on market $149,900 Active 57 DOM
  17. 2026-07-10
    days on market $149,900 Active 56 DOM
  18. 2026-07-10
    days on market $149,900 Active 55 DOM
  19. 2026-07-07
    days on market $149,900 Active 53 DOM
  20. 2026-07-06
    days on market $149,900 Active 52 DOM
  21. 2026-07-06
    days on market $149,900 Active 51 DOM
  22. 2026-07-03
    days on market $149,900 Active 49 DOM
  23. 2026-07-02
    days on market $149,900 Active 48 DOM
  24. 2026-07-01
    days on market $149,900 Active 47 DOM
  25. 2026-06-30
    days on market $149,900 Active 46 DOM
  26. 2026-06-29
    days on market $149,900 Active 45 DOM
  27. 2026-06-28
    days on market $149,900 Active 44 DOM
  28. 2026-06-27
    days on market $149,900 Active 43 DOM
  29. 2026-06-26
    days on market $149,900 Active 42 DOM
  30. 2026-06-24
    days on market $149,900 Active 40 DOM
  31. 2026-06-21
    days on market $149,900 Active 37 DOM
  32. 2026-06-18
    days on market $149,900 Active 34 DOM
  33. 2026-06-17
    days on market $149,900 Active 33 DOM
  34. 2026-06-16
    days on market $149,900 Active 32 DOM
  35. 2026-06-15
    days on market $149,900 Active 31 DOM
  36. 2026-06-13
    days on market $149,900 Active 29 DOM
  37. 2026-06-09
    days on market $149,900 Active 25 DOM
  38. 2026-06-07
    days on market $149,900 Active 23 DOM
  39. 2026-06-04
    days on market $149,900 Active 20 DOM
  40. 2026-06-03
    days on market $149,900 Active 19 DOM
  41. 2026-06-02
    days on market $149,900 Active 18 DOM
  42. 2026-06-01
    days on market $149,900 Active 17 DOM
  43. 2026-05-31
    days on market $149,900 Active 16 DOM

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 18% 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
$19,626
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,570
− Management
−$1,570
− Depreciation
−$4,361
Taxable income
$730
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$175
After-tax cash flow
$2,898/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.

Condition & rehab AI · 7 photos

Good 80/100 None rehab

This 2026 Fleetwood manufactured home in Orangebrook, Hollywood, FL is in excellent condition with modern amenities and a well-maintained exterior. It offers a spacious living area and is ready for immediate occupancy.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient.
F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Colbert Elementary School F FL #1,797/2,144 Nat'l #24,950/41,679 Middle Mcnicol Middle School F FL #486/571 Nat'l #9,545/14,009 High Hallandale High School F FL #597/667 Nat'l #15,029/17,239

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
B Composite livability gradescore 76/100

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 · 2,207,033 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
20% of renters

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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…