luxury

$995,000

1910 Washington Street, Hollywood, FL 33020

Hollywood, FL, 33020

— bd · — ba · 1,986 sqft

Listed by RE/MAX 5 Star Realty

Estimated monthly payment

$7,318/mo

Income & expenses

9 units
Building totalsMonthlyAnnual
Gross rental income$18,563$222,750
Operating expenses (est.)$3,266$39,190
Net operating income (est.)$15,297$183,560

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

Yearly rent

$222,750

Property taxes after sale

$11,940

Florida average estimate

Insurance estimate

$4,975

South Florida average insurance estimate

$995,000
$796,000 (20% below)Asking $995,000

Cap rate — optimistic

20.69%

NOI $205,835/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

18.45%

NOI $183,560/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $199,000
0%50%100%
Loan payment $61,954/yr
Cash flow $121,606/yr
Cap rate 18.45%
Cash-on-cash 61.11%
Cash flow ÷ price 12.22%

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 $7,318/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

The Subject property is a fully approved, shovel-ready 9-unit multifamily development in the heart of Hollywood, Florida. The property features a 1,986± SF duplex on an 8,283± SF lot (PS-1 zoning), currently leased to two tenants generating $5,000/month. Approved plans include a modern 9-unit building, 10 parking spaces, and landscaping designed to meet all city standards. Once stabilized, the project is expected to produce $295k in gross annual income, $222,750 NOI, and a 9.3% cap rate. Located near Downtown Hollywood, Young Circle, and major highways, this is a turnkey opportunity for investors or developers.

Good deal

Why we flagged this one

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

  • 387 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.)

≈ $7,318/mo

1910 Washington Street, Hollywood, FL 33020 · Hollywood

Location

1910 Washington Street, Hollywood, FL 33020

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995