luxury

$613,000

1008 N 18th Court, Hollywood, FL 33020

Hollywood, FL, 33020

— bd · — ba · 1,337 sqft

Listed by Compass Florida, LLC

Estimated monthly payment

$4,541/mo

Income & expenses

3 units
Building totalsMonthlyAnnual
Gross rental income$1,500$18,000
Operating expenses (est.)$-385$-4,616
Net operating income (est.)$1,885$22,616

Expenses reflect the published net income, adjusted for post-sale taxes; the seller's itemized expenses need confirmation. Loan payments are separate.

Net Op Inc (as listed)

$21,595

Published by the listing agent

Property taxes after sale

$7,356

Florida average estimate

Seller's current taxes

$8,377

Already inside their NOI

$613,000
$490,400 (20% below)Asking $613,000

Cap rate

3.69%

NOI $22,616/yr

The seller's Net Op Inc, corrected for the higher tax bill after the sale.

How we got there

Net Op Inc as listed
$21,595
Taxes today
$8,377
Taxes at $613,000
$7,356
Extra tax to absorb
-$-1,021
Adjusted net
$22,616

Cash flow with a loan

20% · $122,600
0%50%100%
Loan payment $38,169/yr
Cash flow $-15,553/yr
Cap rate 3.69%
Cash-on-cash -12.69%
Cash flow ÷ price -2.54%

Tax-adjusted net operating income minus a 30-year loan payment at the price tested above.

Rent figures come from the listing. Taxes are estimated at the tested price, since Florida taxes reset on sale. Planning estimate only, not a quote. Actual premiums depend on roof age, wind mitigation, flood zone, claims history and the carrier. Verify all income and expenses with the seller's rent roll before writing an offer. Estimate only, not guaranteed. Verify before you buy or sell.

Know your costs before you buy

Work through three numbers: your estimated monthly payment, the cash needed at closing, and insurance & flood.

Estimated monthly payment $4,541/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Priced to sell. Hollywood triplex with in-place income and redevelopment potential, just west of Federal Highway (US-1). Three units, about 1,337 sq ft in total, on a 5,278 sq ft lot: a 2 bed/1 bath at $1,500/month, a 1 bed/1 bath at $1,590/month and a studio/1 bath at $1,200/month. Gross rents $4,290/month ($51,480/year), all month-to-month; the tenants would like to stay, knowing rents need to rise to market. Pro forma NOI about $21,595/year, with insurance estimated for a new owner (seller-reported, buyer to verify). Keep the income, bring rents to market, renovate, or live in one unit and rent the other two. Zoned ND-1 (North Downtown District). Directly across the street, a 1.4-acre Federal Highway site sold to a developer in January 2026. Buyer to verify permitted uses, density and square footage with the City of Hollywood. Moments from ArtsPark at Young Circle, Downtown Hollywood, the beach and I-95. Built in 1924 with classic Old Florida character. All appliances included. Sold as-is. A complete walkthrough video is available upon request. Showings by appointment only, after a written offer is submitted, with 24-hour notice to tenants. Please do not disturb the occupants or walk the perimeter. Some photos are digitally altered (virtual staging, possible improvements, AI concept renderings). Unaltered originals precede each one. No permits applied for.

Your costs (est.)

≈ $4,541/mo

1008 N 18th Court, Hollywood, FL 33020 · Hollywood

Location

1008 N 18th Court, Hollywood, FL 33020

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995