luxury

$839,000

1621-1623 NE 16th Terrace NE, Fort Lauderdale, FL 33305

Fort Lauderdale, FL, 33305

— bd · — ba · 2,342 sqft

Listed by Charles Rutenberg Realty FTL

Estimated monthly payment

$6,039/mo

Income & expenses

Building totalsMonthlyAnnual
Gross rental income$5,290$63,480
Operating expenses (est.)$1,718$20,611
Net operating income (est.)$3,572$42,869

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

Yearly rent

$63,480

Property taxes after sale

$10,068

Florida average estimate

Insurance estimate

$4,195

South Florida average insurance estimate

$839,000
$671,200 (20% below)Asking $839,000

Cap rate — optimistic

5.87%

NOI $49,217/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.11%

NOI $42,869/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $167,800
0%50%100%
Loan payment $52,241/yr
Cash flow $-9,372/yr
Cap rate 5.11%
Cash-on-cash -5.59%
Cash flow ÷ price -1.12%

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 $6,039/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Prime Fort Lauderdale Investment Opportunity. This beautifully updated property offers an exceptional opportunity for homeowners or investors alike. The property features: Unit 1621: 2 Bedrooms / 3 Bathrooms Unit 1623: 1 Bedroom / 1 Bathroom. Enjoy modern upgrades throughout, including. Stainless steel appliances, updated kitchen & bathrooms, thoughtfully designed tile flooring, Impact windows, Fresh interior paint, Washer & dryer, and Private fenced backyard. Perfectly situated near major highways, restaurants, shopping, and entertainment, including: Minutes to Wilton Manors; near The Galleria at Fort Lauderdale Approx. 18 minutes to Fort Lauderdale-Hollywood International Airport, only 10 minutes to the beach, 11 minutes to I-95. 16 minutes to I-595 Property yearly gross income $63,480

Good deal

Why we flagged this one

A transparent review of current MLS facts—not a paid placement.

  • 170 days on market

    Longer time on market usually means the seller is more open to negotiating on price and terms.

Price reductions and days on market come from this listing's MLS record. This is an initial market signal, not a formal appraisal or full comparable market analysis.

Your costs (est.)

≈ $6,039/mo

1621-1623 NE 16th Terrace NE, Fort Lauderdale, FL 33305 · Fort Lauderdale

Location

1621-1623 NE 16th Terrace NE, Fort Lauderdale, FL 33305

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995