luxury

$2,100,000

1383 NE 34th Court, Oakland Park, FL 33334

Oakland Park, FL, 33334

— bd · — ba · 1,991 sqft

Listed by Burgos International Realty An

Estimated monthly payment

$14,758/mo

Income & expenses

Building totalsMonthlyAnnual
Gross rental income$6,000$72,000
Operating expenses (est.)$3,592$43,100
Net operating income (est.)$2,408$28,900

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

Yearly rent

$72,000

Property taxes after sale

$25,200

Florida average estimate

Insurance estimate

$10,500

South Florida average insurance estimate

$2,100,000
$1,680,000 (20% below)Asking $2,100,000

Cap rate — optimistic

1.72%

NOI $36,100/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.38%

NOI $28,900/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $420,000
0%50%100%
Loan payment $130,757/yr
Cash flow $-101,857/yr
Cap rate 1.38%
Cash-on-cash -24.25%
Cash flow ÷ price -4.85%

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 $14,758/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

RARE INCOME-PRODUCING DEVELOPMENT OPPORTUNITY IN DOWNTOWN OAKLAND PARK! Prime 24,803 SF corner property with six approved luxury townhome lots and two existing rental properties generating $6,000 monthly ($72,000 annually). Enjoy immediate rental income while planning future construction at your own pace, subject to city approvals. Located in the thriving Downtown Oakland Park Redevelopment Area, just two miles from the beach and minutes from Wilton Manors. Approved plans feature luxury residences with private elevators, rooftop terraces, three bedrooms plus den, 3.5 bathrooms and garages. An exceptional opportunity to acquire valuable land with existing cash flow in one of South Florida’s emerging redevelopment areas. Plans and surveys available to qualified buyers.

Your costs (est.)

≈ $14,758/mo

1383 NE 34th Court, Oakland Park, FL 33334 · Oakland Park

Location

1383 NE 34th Court, Oakland Park, FL 33334

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995