luxury

$2,990,000

1151 NE 17TH Court, Fort Lauderdale, FL 33305

Fort Lauderdale, FL, 33305

— bd · — ba · 7,454 sqft

Listed by Inbal Ruiz

Estimated monthly payment

$21,536/mo

Income & expenses

13 units
Building totalsMonthlyAnnual
Gross rental income$24,450$293,400
Operating expenses (est.)$7,582$90,979
Net operating income (est.)$16,868$202,421

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)

$197,115

Published by the listing agent

Property taxes after sale

$35,880

Florida average estimate

Seller's current taxes

$41,186

Already inside their NOI

$2,990,000
$2,392,000 (20% below)Asking $2,990,000

Cap rate

6.77%

NOI $202,421/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
$197,115
Taxes today
$41,186
Taxes at $2,990,000
$35,880
Extra tax to absorb
-$-5,306
Adjusted net
$202,421

Cash flow with a loan

20% · $598,000
0%50%100%
Loan payment $186,174/yr
Cash flow $16,247/yr
Cap rate 6.77%
Cash-on-cash 2.72%
Cash flow ÷ price 0.54%

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 $21,536/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

13-unit multifamily investment opportunity in Fort Lauderdale at 1151 NE 17th Ct. Unit mix includes 11 one-bedroom/one-bath apartments, one studio/one-bath apartment and one three-bedroom/two-bath apartment. Current scheduled rents total $24,450 monthly, or $293,400 annually. Reported trailing 12-month NOI of $197,115 reflects a 6.6% cap rate at the $2,990,000 asking price, approximately $230,000 per unit. Property features include select renovated interiors and laundry income. An opportunity to acquire an income-producing apartment property with a diverse unit mix.

Your costs (est.)

≈ $21,536/mo

1151 NE 17TH Court, Fort Lauderdale, FL 33305 · Fort Lauderdale

Location

1151 NE 17TH Court, Fort Lauderdale, FL 33305

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995