luxury

$1,200,000

5861 NE 18th Avenue, Fort Lauderdale, FL 33334

Fort Lauderdale, FL, 33334

— bd · 0 ba · 2,612 sqft

Listed by Icon Realty Advisors LLC

Estimated monthly payment

$8,670/mo

Income & expenses

4 units
Building totalsMonthlyAnnual
Gross rental income$7,700$92,400
Operating expenses (est.)$2,470$29,640
Net operating income (est.)$5,230$62,760

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

Yearly rent

$92,400

Property taxes after sale

$14,400

Florida average estimate

Insurance estimate

$6,000

South Florida average insurance estimate

$1,200,000
$960,000 (20% below)Asking $1,200,000

Cap rate — optimistic

6.00%

NOI $72,000/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.23%

NOI $62,760/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $240,000
0%50%100%
Loan payment $74,719/yr
Cash flow $-11,959/yr
Cap rate 5.23%
Cash-on-cash -4.98%
Cash flow ÷ price -1.00%

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 $8,670/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

PRIME TURNKEY INVESTMENT IN CORAL RIDGE ISLES! Exceptional opportunity to own a fully occupied, income-producing fourplex in one of Fort Lauderdale's highly desirable neighborhoods. Generating $7,700 in monthly gross income and $92,400 annually, this meticulously maintained property features all four units occupied with signed lease agreements, providing immediate rental income from day one. Extensively renovated with major improvements already completed, including a newer roof (2020), private patios for each unit (2023), impact windows (2024), tankless water heaters (2024), renovated kitchens and bathrooms (2024), commercial Speed Queen washer and dryer (2024), replaced main sewer line (2025), and resurfaced parking lot (2026). Additional upgrades include exterior lighting and hurricane protection. Ideally situated in Coral Ridge Isles, less than 10 minutes from the beach, Downtown Fort Lauderdale, Pompano Beach, parks, schools, supermarkets, shopping, dining, and entertainment. With extensive upgrades, established rental income, and minimal maintenance requirements, this property offers the perfect combination of location, convenience, and investment potential. Whether you're expanding your portfolio or acquiring your first multifamily investment, this is an opportunity you don't want to miss! Owner financing available!

Your costs (est.)

≈ $8,670/mo

5861 NE 18th Avenue, Fort Lauderdale, FL 33334 · Fort Lauderdale

Location

5861 NE 18th Avenue, Fort Lauderdale, FL 33334

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995