waterfront

$1,490,000

11350 NW 39TH Street, Coral Springs, FL 33065

Coral Springs, FL, 33065

— bd · 0 ba · 3,841 sqft

Listed by Fidelity Real Estate Group LLC

Estimated monthly payment

$11,233/mo

Income & expenses

4 units
Building totalsMonthlyAnnual
Gross rental income$10,700$128,400
Operating expenses (est.)$2,761$33,135
Net operating income (est.)$7,939$95,265

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)

$90,586

Published by the listing agent

Property taxes after sale

$17,880

Florida average estimate

Seller's current taxes

$22,559

Already inside their NOI

$1,490,000
$1,192,000 (20% below)Asking $1,490,000

Cap rate

6.39%

NOI $95,265/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
$90,586
Taxes today
$22,559
Taxes at $1,490,000
$17,880
Extra tax to absorb
-$-4,679
Adjusted net
$95,265

Cash flow with a loan

20% · $298,000
0%50%100%
Loan payment $92,775/yr
Cash flow $2,490/yr
Cap rate 6.39%
Cash-on-cash 0.84%
Cash flow ÷ price 0.17%

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 $11,233/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Fantastic Investment Opportunity In The Heart Of Coral Springs! Beautifully Updated Fourplex Situated On An Oversized Waterfront Lot Of More Than Half An Acre! All Four Units Feature 3 Bedrooms, 2 Bathrooms, Updated Kitchens And Bathrooms, And Private Patios. Kitchens Feature Granite Countertops, Modern Cabinetry, And Newer Appliances. Additional Features Include Security Cameras, On-Site Laundry Facility, And A Roof Approximately 10 Years Old. Excellent Income-Producing Property With Tremendous Upside Potential! Current Annual Gross Income: $128400. Annual Expenses: Taxes $19399, Insurance $11719, Landscaping $1800, Water $3480, House Electric $1416. Total Annual Expenses: $37814. Current NOI: $90586. Projected Annual Gross Income: $144000. Rare Opportunity To Own A Waterfront Multifamily

Your costs (est.)

≈ $11,233/mo

11350 NW 39TH Street, Coral Springs, FL 33065 · Coral Springs

Location

11350 NW 39TH Street, Coral Springs, FL 33065

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995