luxury

$1,999

634 NW 42ND Street, Oakland Park, FL 33309

Oakland Park, FL, 33309

— bd · 0 ba · 1,460 sqft

Listed by TSI Realty

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income (est.)$1,999$23,988
Operating expenses (est.)$203$2,433
Net operating income (est.)$1,796$21,555

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

UnitBedsBathsSizeLeasedRent / mo
Unit 121800 sf—$1,999
Total rent (building)$1,999

Yearly rent (est.)

$23,988

Property taxes after sale

$24

Florida average estimate

Insurance estimate

$10

South Florida average insurance estimate

$1,999
$1,599 (20% below)Asking $1,999

Cap rate — optimistic

1198.30%

NOI $23,954/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1078.30%

NOI $21,555/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $400
0%50%100%
Loan payment $124/yr
Cash flow $21,431/yr
Cap rate 1078.30% est.
Cash-on-cash 5360.37%
Cash flow ÷ price 1072.07%

Conservative net operating income minus a 30-year loan payment at the price tested above.

Rent figures come from the listing or are estimated from the unit mix. 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

$580/ month

20% down · 6.75% interest · 30-year loan · Conforming loan

Principal, interest, taxes and insurance. Property Tax (after sale). Estimated; not a lender quote.

Principal & interest
$259/mo
Property tax (after sale) est.
$3/mo
Homeowners insurance est.
$317/mo
HOA
$0/mo

Estimate only, not guaranteed. Verify before you buy or sell.

About This Property

Find similar homes

Water and light are included in the rent

Your costs (est.)

≈ $331/mo

634 NW 42ND Street, Oakland Park, FL 33309 · Oakland Park

Location

634 NW 42ND Street, Oakland Park, FL 33309

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995