luxury

$699,999

10880 NW 45th Street, Coral Springs, FL 33065

Coral Springs, FL, 33065

— bd · — ba · 2,346 sqft

Listed by Fidelity Real Estate Group LLC

Estimated monthly payment

$5,473/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$4,800$57,600
Operating expenses (est.)$1,412$16,939
Net operating income (est.)$3,388$40,661

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)

$37,921

Published by the listing agent

Property taxes after sale

$8,400

Florida average estimate

Seller's current taxes

$11,140

Already inside their NOI

$699,999
$559,999 (20% below)Asking $699,999

Cap rate

5.81%

NOI $40,661/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
$37,921
Taxes today
$11,140
Taxes at $699,999
$8,400
Extra tax to absorb
-$-2,740
Adjusted net
$40,661

Cash flow with a loan

20% · $140,000
0%50%100%
Loan payment $43,586/yr
Cash flow $-2,925/yr
Cap rate 5.81%
Cash-on-cash -2.09%
Cash flow ÷ price -0.42%

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 $5,473/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Large Duplex In The Heart Of Coral Springs! Both Units Feature 2 Bedrooms And 2 Bathrooms With Vaulted Ceilings, Tile Floors, Full-Size Washers And Dryers, Private Yards, And Patios. Nicely Located On A Quiet Dead-End Street. The Roof Is Approximately 15 Years Old, And The A/C Systems Are Approximately 3 Years Old. Estimated Market Rent: $2,400 Per Unit. Pro Forma Gross Income: $57600. Annual Expenses: Lawn $1,200, Insurance $5,600, Taxes & Trash $11,139, Water $1,740. Total Expenses: $19,679. Potential NOI: $37921. Excellent Coral Springs Location Near Shopping, Schools, Dining, And Major Roadways. A Must See!!

Your costs (est.)

≈ $5,473/mo

10880 NW 45th Street, Coral Springs, FL 33065 · Coral Springs

Location

10880 NW 45th Street, Coral Springs, FL 33065

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995