luxury

$6,110,000

1401 NE 17TH Court, Fort Lauderdale, FL 33305

Fort Lauderdale, FL, 33305

— bd · — ba · 21,516 sqft

Listed by Inbal Ruiz

Estimated monthly payment

$47,220/mo

Income & expenses

26 units
Building totalsMonthlyAnnual
Gross rental income$52,059$624,708
Operating expenses (est.)$18,868$226,416
Net operating income (est.)$33,191$398,292

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)

$382,468

Published by the listing agent

Property taxes after sale

$73,320

Florida average estimate

Seller's current taxes

$89,144

Already inside their NOI

$6,110,000
$4,888,000 (20% below)Asking $6,110,000

Cap rate

6.52%

NOI $398,292/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
$382,468
Taxes today
$89,144
Taxes at $6,110,000
$73,320
Extra tax to absorb
-$-15,824
Adjusted net
$398,292

Cash flow with a loan

20% · $1,222,000
0%50%100%
Loan payment $380,442/yr
Cash flow $17,850/yr
Cap rate 6.52%
Cash-on-cash 1.46%
Cash flow ÷ price 0.29%

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 $47,220/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

26-unit multifamily investment opportunity in Fort Lauderdale! Located at 1401 NE 17th Court, this apartment community features all two-bedroom, one-bath residences, a courtyard and an outdoor swimming pool. Current scheduled rents total $52,059 per month, or $624,708 annually. Reported trailing 12-month NOI of $382,468 for November 2025-October 2026 represents an approximately 6.3% cap rate at the $6,110,000 asking price. Offered at $235,000 per unit, with additional income from laundry and application fees. An opportunity to acquire an income-producing apartment community with a consistent unit mix.

Your costs (est.)

≈ $47,220/mo

1401 NE 17TH Court, Fort Lauderdale, FL 33305 · Fort Lauderdale

Location

1401 NE 17TH Court, Fort Lauderdale, FL 33305

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995