luxury

$899,000

235-237 SW 12th Street, Dania Beach, FL 33004

Dania Beach, FL, 33004

— bd · — ba · 2,548 sqft

Listed by Brickell Brokers LLC

Estimated monthly payment

$6,634/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$813$9,750
Operating expenses (est.)$1,355$16,258
Net operating income (est.)$-542$-6,508

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

Yearly rent

$9,750

Property taxes after sale

$10,788

Florida average estimate

Insurance estimate

$4,495

South Florida average insurance estimate

$899,000
$719,200 (20% below)Asking $899,000

Cap rate — optimistic

-0.62%

NOI $-5,533/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

-0.72%

NOI $-6,508/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $179,800
0%50%100%
Loan payment $55,977/yr
Cash flow $-62,485/yr
Cap rate -0.72%
Cash-on-cash -34.75%
Cash flow ÷ price -6.95%

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 $6,634/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

CASH COW IN DANIA BEACH! Offered at $899,000 with owner-reported gross income of $9,750/month ($117,000/year). Originally 2 units, now arranged as 4 rental spaces PLUS an income-producing camper included in the sale!235: 2BR/1BA with service entrance and a patio ideal for outdoor entertaining—$2,500/month.237 A: 2BR/1BA with a private patio; tenant pays utilities—$2,450/month.237 B: Efficiency with a walk-in closet—$1,500/month.237 C: Newly updated 2BR/1BA with a new kitchen and bathroom—$2,250/month.Camper: Connected to water and electricity—$1,050/month.All four rental spaces have in-unit washers and dryers! AC centrals or split. Reported annual expenses of $23,400 leave $93,600 before vacancy, repairs, reserves, additional management and debt service, indicating a 10.41% cap rate at asking price if all current rents continue.Additional conversions are unauthorized. Buyer to verify permitted uses, camper rental status, leases, income and expenses.

Your costs (est.)

≈ $6,634/mo

235-237 SW 12th Street, Dania Beach, FL 33004 · Dania Beach

Location

235-237 SW 12th Street, Dania Beach, FL 33004

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995