luxury

$775,000

801 NE 7th Street 1-3, Hallandale Beach, FL 33009

Hallandale Beach, FL, 33009

— bd · 0 ba · 1,870 sqft

Listed by LoKation

Estimated monthly payment

$5,629/mo

Income & expenses

4 units
Building totalsMonthlyAnnual
Gross rental income$5,200$62,400
Operating expenses (est.)$1,618$19,415
Net operating income (est.)$3,582$42,985

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

Yearly rent

$62,400

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

6.35%

NOI $49,225/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.55%

NOI $42,985/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 $-5,271/yr
Cap rate 5.55%
Cash-on-cash -3.40%
Cash flow ÷ price -0.68%

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 $5,629/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Income-producing 4-unit multifamily just minutes from the beach, on a large corner lot in a high-demand, growing coastal area. The property currently generates $5,200 per month from long-term, loyal tenants. This location is in an area with continued momentum, with new restaurants, casino and high-rises supporting long-term growth potential and future value appreciation.

Your costs (est.)

≈ $5,629/mo

801 NE 7th Street 1-3, Hallandale Beach, FL 33009 · Hallandale Beach

Location

801 NE 7th Street 1-3, Hallandale Beach, FL 33009

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995