luxury

$895,000

1028 NE 10TH Avenue 1-4, Fort Lauderdale, FL 33334

Fort Lauderdale, FL, 33334

— bd · — ba · 2,368 sqft

Listed by Preferred Florida Realty

Estimated monthly payment

$6,635/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$2,700$32,400
Operating expenses (est.)$1,538$18,455
Net operating income (est.)$1,162$13,945

Expenses include estimated taxes, insurance, HOA and the 10% vacancy, repairs and management allowance. Loan payments are separate.

Yearly rent

$32,400

Property taxes after sale

$10,740

Florida average estimate

Insurance estimate

$4,475

South Florida average insurance estimate

$895,000
$716,000 (20% below)Asking $895,000

Cap rate — optimistic

1.92%

NOI $17,185/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.56%

NOI $13,945/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $179,000
0%50%100%
Loan payment $55,728/yr
Cash flow $-41,783/yr
Cap rate 1.56%
Cash-on-cash -23.34%
Cash flow ÷ price -4.67%

Conservative 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 $6,635/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Excellent income-producing opportunity! Detached duplex in Fort Lauderdale featuring a front unit (3 bed/3bath) currently leased at $2,700/month, and a rear unit (2 bed/2 bath) currently operating as a successful short-term Airbnb rental. The property is currently Configured as a triplex. Great cash flow potential with flexibility for owner-occupancy, long-term rental, or continued Airbnb income. Don't miss this versatile investment property!

Good deal

Why we flagged this one

A transparent review of current MLS facts—not a paid placement.

  • 90 days on market

    Longer time on market usually means the seller is more open to negotiating on price and terms.

Price reductions and days on market come from this listing's MLS record. This is an initial market signal, not a formal appraisal or full comparable market analysis.

Your costs (est.)

≈ $6,635/mo

1028 NE 10TH Avenue 1-4, Fort Lauderdale, FL 33334 · Fort Lauderdale

Location

1028 NE 10TH Avenue 1-4, Fort Lauderdale, FL 33334

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995