luxury

$529,000

5401 - 5405 - 5405 17th Court, Lauderhill, FL 33313

Lauderhill, FL, 33313

— bd · 0 ba · 1,880 sqft

Listed by Beam Management Group LLC

Estimated monthly payment

$3,978/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$2,350$28,200
Operating expenses (est.)$984$11,813
Net operating income (est.)$1,366$16,387

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

Yearly rent

$28,200

Property taxes after sale

$6,348

Florida average estimate

Insurance estimate

$2,645

South Florida average insurance estimate

$529,000
$423,200 (20% below)Asking $529,000

Cap rate — optimistic

3.63%

NOI $19,207/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

3.10%

NOI $16,387/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $105,800
0%50%100%
Loan payment $32,938/yr
Cash flow $-16,551/yr
Cap rate 3.10%
Cash-on-cash -15.64%
Cash flow ÷ price -3.13%

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 $3,978/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Excellent income-producing duplex opportunity in Lauderhill. Unit 5405 is currently rented at $2,350 per month, providing immediate in-place rental income. Unit 5401 has been recently renovated and features new kitchen cabinets, quartz countertops, stainless steel appliances, an updated bathroom, fresh interior paint, new baseboards, and updated flooring throughout. With one unit already producing income and the other freshly renovated and ready for a new tenant, this property offers a great opportunity for an investor or owner-occupant looking to offset expenses with rental income. Don't miss this turnkey duplex opportunity.

Good deal

Why we flagged this one

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

  • 107 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.)

≈ $3,978/mo

5401 - 5405 - 5405 17th Court, Lauderhill, FL 33313 · Lauderhill

Location

5401 - 5405 - 5405 17th Court, Lauderhill, FL 33313

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995