luxury
Pool: Above Ground

$515,000

1420 N Andrews Avenue, Fort Lauderdale, FL 33311

Fort Lauderdale, FL, 33311

— bd · — ba · 1,080 sqft

Listed by EC Home

Estimated monthly payment

$3,702/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$2,000$24,000
Operating expenses (est.)$930$11,155
Net operating income (est.)$1,070$12,845

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

Yearly rent

$24,000

Property taxes after sale

$6,180

Florida average estimate

Insurance estimate

$2,575

South Florida average insurance estimate

$515,000
$412,000 (20% below)Asking $515,000

Cap rate — optimistic

2.96%

NOI $15,245/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

2.49%

NOI $12,845/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $103,000
0%50%100%
Loan payment $32,067/yr
Cash flow $-19,222/yr
Cap rate 2.49%
Cash-on-cash -18.66%
Cash flow ÷ price -3.73%

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 $3,702/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Great investment opportunity! This duplex features **two bedrooms and one bathroom in each unit**, with **separate private patios** offering added privacy and outdoor living space. **At least one unit is currently rented for $2,000 per month**, providing immediate rental income. The property offers excellent potential for investors or owner-occupants looking to live in one unit while generating income from the other. **Some photos have been virtually staged to showcase the property’s full potential.**

Your costs (est.)

≈ $3,702/mo

1420 N Andrews Avenue, Fort Lauderdale, FL 33311 · Fort Lauderdale

Location

1420 N Andrews Avenue, Fort Lauderdale, FL 33311

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995