This photo
luxury

$625,000

4145 SW 19th Street, West Park, FL 33023

West Park, FL, 33023

—
Beds
0
Baths
1,764
Sq ft
1984
Year built
≈ $4,511/mo with taxes, insurance & HOA

Listed by Luxury Real Estate Group LLC

Income & expenses

3 units
Building totalsMonthlyAnnual
Gross rental income (est.)$1,900$22,800
Operating expenses (est.)$1,075$12,905
Net operating income (est.)$825$9,895

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

UnitBedsBathsSizeLeasedRent / mo
Unit 121——$1,900
Total rent (building)$1,900

Yearly rent (est.)

$22,800

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

1.95%

NOI $12,175/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.58%

NOI $9,895/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 $-29,021/yr
Cap rate 1.58% est.
Cash-on-cash -23.22%
Cash flow ÷ price -4.64%

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

$4,511/ 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
$3,243/mo
Property tax (after sale) est.
$890/mo
Homeowners insurance est.
$378/mo
HOA
$0/mo

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

4145 SW 19th Street, West Park, FL 33023 · West Park

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995