This photo
luxury

$425,000

1515 NW 2nd Avenue, Fort Lauderdale, FL 33311

Fort Lauderdale, FL, 33311

—
Beds
0
Baths
1,523
Sq ft
1963
Year built
≈ $3,186/mo with taxes, insurance & HOA

Listed by Related General Realty, LLC.

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$3,600$43,200
Operating expenses (est.)$962$11,545
Net operating income (est.)$2,638$31,655

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

UnitBedsBathsSizeLeasedRent / mo
Unit 111——$1,600
Total rent (building)$3,600

Yearly rent

$43,200

Property taxes after sale

$5,100

Florida average estimate

Insurance estimate

$2,125

South Florida average insurance estimate

$425,000
$340,000 (20% below)Asking $425,000

Cap rate — optimistic

8.46%

NOI $35,975/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

7.45%

NOI $31,655/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $85,000
0%50%100%
Loan payment $26,463/yr
Cash flow $5,192/yr
Cap rate 7.45%
Cash-on-cash 6.11%
Cash flow ÷ price 1.22%

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

$3,186/ 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
$2,205/mo
Property tax (after sale) est.
$651/mo
Homeowners insurance est.
$330/mo
HOA
$0/mo

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

Good deal

Why we flagged this one

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

  • Price reduced 13%

    The seller has come down from $490,000 to $425,000 — a $65,000 reduction since it came on the market.

  • 113 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.

1515 NW 2nd Avenue, Fort Lauderdale, FL 33311 · Fort Lauderdale

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995