luxury

$450,000

6142 SW 40th Court, Miramar, FL 33023

Miramar, FL, 33023

— bd · — ba · 1,525 sqft

Listed by Fidelity Real Estate Group LLC

Estimated monthly payment

$3,306/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$3,200$38,400
Operating expenses (est.)$958$11,490
Net operating income (est.)$2,243$26,910

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

Yearly rent

$38,400

Property taxes after sale

$5,400

Florida average estimate

Insurance estimate

$2,250

South Florida average insurance estimate

$450,000
$360,000 (20% below)Asking $450,000

Cap rate — optimistic

6.83%

NOI $30,750/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.98%

NOI $26,910/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $90,000
0%50%100%
Loan payment $28,019/yr
Cash flow $-1,109/yr
Cap rate 5.98%
Cash-on-cash -1.23%
Cash flow ÷ price -0.25%

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 $3,306/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

OWNER FINANCING AVAILABLE!!! Fantastic Find In The Heart Of Miramar! This Large Duplex Features A Spacious 3-Bedroom, 2-Bath Unit And A 1-Bedroom, 1-Bath Unit. The Property Needs Updating But Is Priced Accordingly. Current Rents Are Below Market, Offering Plenty Of Room For Growth. Current Gross Annual Income Is $38,400, With Potential Gross Income Exceeding $50,000. Annual Expenses Include Property Taxes Of $6,914, Estimated Insurance Of $4,000, Water And Trash Of Approximately $1,800, And Lawn Maintenance Of Approximately $600, For Total Annual Expenses Of $12,714. Priced To Sell!

Good deal

Why we flagged this one

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

  • Price reduced 6%

    The seller has come down from $479,000 to $450,000 — a $29,000 reduction since it came on the market.

  • 128 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.)

≈ $3,306/mo

6142 SW 40th Court, Miramar, FL 33023 · Miramar

Location

6142 SW 40th Court, Miramar, FL 33023

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995