luxury

$990,000

3970 NW 31ST Terrace, Lauderdale Lakes, FL 33309

Lauderdale Lakes, FL, 33309

— bd · — ba · 3,534 sqft

Listed by Fidelity Real Estate Group LLC

Estimated monthly payment

$7,510/mo

Income & expenses

5 units
Building totalsMonthlyAnnual
Gross rental income$6,700$80,400
Operating expenses (est.)$254$3,043
Net operating income (est.)$6,446$77,357

Expenses reflect the published net income, adjusted for post-sale taxes; the seller's itemized expenses need confirmation. Loan payments are separate.

Net Op Inc (as listed)

$70,884

Published by the listing agent

Property taxes after sale

$11,880

Florida average estimate

Seller's current taxes

$18,353

Already inside their NOI

$990,000
$792,000 (20% below)Asking $990,000

Cap rate

7.81%

NOI $77,357/yr

The seller's Net Op Inc, corrected for the higher tax bill after the sale.

How we got there

Net Op Inc as listed
$70,884
Taxes today
$18,353
Taxes at $990,000
$11,880
Extra tax to absorb
-$-6,473
Adjusted net
$77,357

Cash flow with a loan

20% · $198,000
0%50%100%
Loan payment $61,643/yr
Cash flow $15,714/yr
Cap rate 7.81%
Cash-on-cash 7.94%
Cash flow ÷ price 1.59%

Tax-adjusted 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 $7,510/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Excellent Investment Opportunity! Legal 5-Unit Multifamily Property Featuring Four Spacious 2-Bedroom, 1-Bath Apartments Plus One Studio. Currently Generating $6,700 Monthly With One Vacant Unit Offering Immediate Upside! Projected Income Of $8,400 Monthly Or $100,800 Annually! Annual Expenses: Taxes $18,000, Insurance Estimated $7,500, Water $3,756, Lawn $660. Total Approx. $29,916 Annually. Projected NOI $70,884 With A Potential 7.16 Cap! New Roof In 2023, Mostly Renovated Units With Updated Kitchens, Flooring And PVC Plumbing. Tenants Pay Their Own Electric! No HOA! Excellent Income-Producing Property With Strong Upside Potential!

Your costs (est.)

≈ $7,510/mo

3970 NW 31ST Terrace, Lauderdale Lakes, FL 33309 · Lauderdale Lakes

Location

3970 NW 31ST Terrace, Lauderdale Lakes, FL 33309

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995