luxury

$799,000

106 NW 12TH Avenue 1-2, Dania Beach, FL 33004

Dania Beach, FL, 33004

— bd · 0 ba · 1,935 sqft

Listed by Realsperity

Estimated monthly payment

$5,756/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$6,100$73,200
Operating expenses (est.)$1,742$20,903
Net operating income (est.)$4,358$52,297

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

Yearly rent

$73,200

Property taxes after sale

$9,588

Florida average estimate

Insurance estimate

$3,995

South Florida average insurance estimate

$799,000
$639,200 (20% below)Asking $799,000

Cap rate — optimistic

7.46%

NOI $59,617/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

6.55%

NOI $52,297/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $159,800
0%50%100%
Loan payment $49,750/yr
Cash flow $2,547/yr
Cap rate 6.55%
Cash-on-cash 1.59%
Cash flow ÷ price 0.32%

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 $5,756/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Offers Welcome! Thoughtfully and completely remodeled duplex with Efficiency situated in the community of Dania Beach, Florida. This one-story offers 1,935 square feet of finished living space, providing ample room for comfortable living and entertaining. The duplex with extra room configuration presents a wonderful opportunity for investors or owner-occupants seeking a practical residential investment in this established area. Located in Dania Beach, this property offers convenient access to the amenities and conveniences the region has to offer. This is an excellent opportunity to own a solid income producing property that generates $6100 per month with a Gross Cap Rate of 9%

Good deal

Why we flagged this one

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

  • 119 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.)

≈ $5,756/mo

106 NW 12TH Avenue 1-2, Dania Beach, FL 33004 · Dania Beach

Location

106 NW 12TH Avenue 1-2, Dania Beach, FL 33004

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995