luxury

$775,000

5925 SW 64th Street, South Miami, FL 33143

South Miami, FL, 33143

— bd · — ba · 1,144 sqft

Listed by Real Estate Craft, LLC.

Estimated monthly payment

$5,019/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$7,000$84,000
Operating expenses (est.)$1,798$21,575
Net operating income (est.)$5,202$62,425

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

Yearly rent

$84,000

Property taxes after sale

$9,300

Florida average estimate

Insurance estimate

$3,875

South Florida average insurance estimate

$775,000
$620,000 (20% below)Asking $775,000

Cap rate — optimistic

9.14%

NOI $70,825/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

8.05%

NOI $62,425/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $155,000
0%50%100%
Loan payment $48,256/yr
Cash flow $14,169/yr
Cap rate 8.05%
Cash-on-cash 9.14%
Cash flow ÷ price 1.83%

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 $5,019/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Prime South Miami investment opportunity just 3 blocks from the University of Miami. Duplex on a 6,300 SF lot with potentially generating $7,000/month, new roof, updated plumbing, separate water/electric meters, and parking for approximately 9–10 vehicles. Multifamily zoning offers excellent redevelopment potential. Close to Coral Gables, Downtown South Miami, transit, and Sunset Place. 24-hour notice required.

Your costs (est.)

≈ $5,019/mo

5925 SW 64th Street, South Miami, FL 33143 · South Miami

Location

5925 SW 64th Street, South Miami, FL 33143

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995