luxury

$675,000

1800 NE 4th Street, Pompano Beach, FL 33060

Pompano Beach, FL, 33060

— bd · — ba · 2,077 sqft

Listed by RARE Real Estate

Estimated monthly payment

$4,535/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$4,450$53,400
Operating expenses (est.)$1,401$16,815
Net operating income (est.)$3,049$36,585

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

Yearly rent

$53,400

Property taxes after sale

$8,100

Florida average estimate

Insurance estimate

$3,375

South Florida average insurance estimate

$675,000
$540,000 (20% below)Asking $675,000

Cap rate — optimistic

6.21%

NOI $41,925/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.42%

NOI $36,585/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $135,000
0%50%100%
Loan payment $42,029/yr
Cash flow $-5,444/yr
Cap rate 5.42%
Cash-on-cash -4.03%
Cash flow ÷ price -0.81%

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 $4,535/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

**Charming Duplex on Prime Corner Lot in Pompano Beach!**Excellent investment opportunity at 1800 NE 4th St — a well-kept duplex on a desirable corner lot in the heart of Pompano Beach. Each unit offers 2 spacious bedrooms and 1 full bathroom, impact windows throughout, and an in-unit washer/dryer. Generous living areas with plenty of natural light. Currently generating **$4,450/month in rental income** ($2,300 + $2,150). Central location minutes from Atlantic Boulevard, shopping, dining, and the beach. Ideal for investors or an owner-occupant looking to offset their mortgage. Don't miss this one!

Your costs (est.)

≈ $4,535/mo

1800 NE 4th Street, Pompano Beach, FL 33060 · Pompano Beach

Location

1800 NE 4th Street, Pompano Beach, FL 33060

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995