luxury

$559,000

1218 N 24th Avenue, Hollywood, FL 33020

Hollywood, FL, 33020

— bd · — ba · 1,814 sqft

Listed by Plentium Realty

Estimated monthly payment

$4,262/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$1,950$23,400
Operating expenses (est.)$987$11,843
Net operating income (est.)$963$11,557

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

Yearly rent

$23,400

Property taxes after sale

$6,708

Florida average estimate

Insurance estimate

$2,795

South Florida average insurance estimate

$559,000
$447,200 (20% below)Asking $559,000

Cap rate — optimistic

2.49%

NOI $13,897/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

2.07%

NOI $11,557/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $111,800
0%50%100%
Loan payment $34,806/yr
Cash flow $-23,249/yr
Cap rate 2.07%
Cash-on-cash -20.80%
Cash flow ÷ price -4.16%

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 $4,262/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Excellent Investment Opportunity! Stunning Corner Duplex with Income Potential!Beautifully upgraded corner duplex offering an excellent opportunity for investors or owner-occupants seeking additional rental income.The property features two well-appointed units: a fully furnished and equipped 1-bedroom unit and a spacious 2-bedroom unit. Both offer stylish interiors, open-concept living areas, and beautifully designed kitchens with stainless steel appliances.The 1-bedroom unit is currently rented month-to-month for $1,950 per month, providing immediate rental income. The spacious 2-bedroom unit is vacant and offers an estimated rental potential of $3,100 per month, bringing the property's potential combined monthly rental income to $5,050.Conveniently located near schools, parks, beaches, and shopping, this property combines modern upgrades, flexibility, and excellent income-producing potential.Whether you're looking to expand your investment portfolio or live in one unit while generating rental income from the other, this duplex offers a great opportunity.Don't miss out! Schedule your private showing!

Your costs (est.)

≈ $4,262/mo

1218 N 24th Avenue, Hollywood, FL 33020 · Hollywood

Location

1218 N 24th Avenue, Hollywood, FL 33020

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995