luxury

$1,395,000

11 SW 11th Avenue, Fort Lauderdale, FL 33312

Fort Lauderdale, FL, 33312

— bd · — ba · 2,480 sqft

Listed by LoKation

Estimated monthly payment

$9,899/mo

Income & expenses

Building totalsMonthlyAnnual
Gross rental income$3,600$43,200
Operating expenses (est.)$2,336$28,035
Net operating income (est.)$1,264$15,165

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

Yearly rent

$43,200

Property taxes after sale

$16,740

Florida average estimate

Insurance estimate

$6,975

South Florida average insurance estimate

$1,395,000
$1,116,000 (20% below)Asking $1,395,000

Cap rate — optimistic

1.40%

NOI $19,485/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.09%

NOI $15,165/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $279,000
0%50%100%
Loan payment $86,860/yr
Cash flow $-71,695/yr
Cap rate 1.09%
Cash-on-cash -25.70%
Cash flow ÷ price -5.14%

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 $9,899/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Located in the heart of the desirable Sailboat Bend Historic District, this prime property offers an unparalleled investment opportunity just minutes from downtown Fort Lauderdale and the Discovery Center. Situated on approximately 1/3 acre and zoned RMM-25 (Residential Multifamily Medium High Density), this site provides the flexibility to expand and capitalize on its full potential.Currently, the property features two charming income-producing cottages generating $3,600/month in rental income. With the potential to add 5+ additional multi-level units, this property presents a rare chance for a developer or private owner to create a boutique multifamily development in one of Fort Lauderdale’s most unique and historic neighborhoods.

Good deal

Why we flagged this one

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

  • Price reduced 7%

    The seller has come down from $1,495,000 to $1,395,000 — a $100,000 reduction since it came on the market.

  • 458 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.)

≈ $9,899/mo

11 SW 11th Avenue, Fort Lauderdale, FL 33312 · Fort Lauderdale

Location

11 SW 11th Avenue, Fort Lauderdale, FL 33312

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995