luxury

$625,000

904 NE 10TH Avenue, Pompano Beach, FL 33060

Pompano Beach, FL, 33060

— bd · 0 ba · 2,110 sqft

Listed by The Agency Florida LLC

Estimated monthly payment

$4,315/mo

Income & expenses

Building totalsMonthlyAnnual
Gross rental income$4,300$51,600
Operating expenses (est.)$1,315$15,785
Net operating income (est.)$2,985$35,815

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

Yearly rent

$51,600

Property taxes after sale

$7,500

Florida average estimate

Insurance estimate

$3,125

South Florida average insurance estimate

$625,000
$500,000 (20% below)Asking $625,000

Cap rate — optimistic

6.56%

NOI $40,975/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

5.73%

NOI $35,815/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $125,000
0%50%100%
Loan payment $38,916/yr
Cash flow $-3,101/yr
Cap rate 5.73%
Cash-on-cash -2.48%
Cash flow ÷ price -0.50%

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 $4,315/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Great investment opportunity in the heart of Pompano Beach! Property is leased on a newly signed 3-year lease at $4,300/month, with a 3% annual rent escalation clause. Tenant pays all utilities and handles interior maintenance. Currently configured as two 2BR/1BA units plus an efficiency, with potential to combine the efficiency with either unit to create a 3BR/2BA and a 2BR/1BA, subject to approvals. Conveniently located near shopping, restaurants, the beach, and exciting area developments. Enjoy immediate rental income, built-in rent growth, and long-term investment potential!

Your costs (est.)

≈ $4,315/mo

904 NE 10TH Avenue, Pompano Beach, FL 33060 · Pompano Beach

Location

904 NE 10TH Avenue, Pompano Beach, FL 33060

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995