luxury

$2,599,000

5619 Mckinley A-H, Hollywood, FL 33021

Hollywood, FL, 33021

— bd · — ba · 7,322 sqft

Listed by CSRF Real Estate

Estimated monthly payment

$18,956/mo

Income & expenses

9 units
Building totalsMonthlyAnnual
Gross rental income$3,150$37,800
Operating expenses (est.)$3,997$47,963
Net operating income (est.)$-847$-10,163

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

Yearly rent

$37,800

Property taxes after sale

$31,188

Florida average estimate

Insurance estimate

$12,995

South Florida average insurance estimate

$2,599,000
$2,079,200 (20% below)Asking $2,599,000

Cap rate — optimistic

-0.25%

NOI $-6,383/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

-0.39%

NOI $-10,163/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $519,800
0%50%100%
Loan payment $161,828/yr
Cash flow $-171,991/yr
Cap rate -0.39%
Cash-on-cash -33.09%
Cash flow ÷ price -6.62%

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 $18,956/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Excellent 9-unit investment opportunity consisting of four duplexes with eight 2-bedroom/1-bathroom apartments, plus a separate single-family residence currently configured as a 4-bedroom/2-bathroom home. The eight apartments are currently rented, generating $172,380 in actual annual gross rental income. The separate residence is in excellent condition and is currently being used as the management office solely by the owner's choice. The home is ready for immediate rental without the need for renovations, offering an opportunity to increase rental income. Estimated market rent for the residence is $3,150 per month. Projected annual gross rental income could reach approximately $210,180 with the house leased, or approximately $249,000 if all eight apartments achieve estimated market rents

Your costs (est.)

≈ $18,956/mo

5619 Mckinley A-H, Hollywood, FL 33021 · Hollywood

Location

5619 Mckinley A-H, Hollywood, FL 33021

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995