luxury

$999,000

2215 Adams Street, Hollywood, FL 33020

Hollywood, FL, 33020

— bd · — ba · 1,583 sqft

Listed by Sustainable RE, LLC.

Estimated monthly payment

$7,265/mo

Income & expenses

14 units
Building totalsMonthlyAnnual
Gross rental income$3,700$44,400
Operating expenses (est.)$1,785$21,423
Net operating income (est.)$1,915$22,977

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

Yearly rent

$44,400

Property taxes after sale

$11,988

Florida average estimate

Insurance estimate

$4,995

South Florida average insurance estimate

$999,000
$799,200 (20% below)Asking $999,000

Cap rate — optimistic

2.74%

NOI $27,417/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

2.30%

NOI $22,977/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $199,800
0%50%100%
Loan payment $62,203/yr
Cash flow $-39,226/yr
Cap rate 2.30%
Cash-on-cash -19.63%
Cash flow ÷ price -3.93%

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 $7,265/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

This duplex situated on a massive 13,731 SqFt lot is situated in the heart of Hollywood! Just minutes away from South Dixie, US-1, and I-95, making it very practical to get around South Florida. On a quiet residential street. There is currently a duplex on the property, each unit featuring 2 bedrooms and 1 bathroom. The duplex generates $3,700 per month. This property has plans currently under review from City of Hollywood for the construction of a 14 unit apartment. Don't miss your chance to hop on this great investment or development opportunity.

Good deal

Why we flagged this one

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

  • 139 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.)

≈ $7,265/mo

2215 Adams Street, Hollywood, FL 33020 · Hollywood

Location

2215 Adams Street, Hollywood, FL 33020

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995