This photo
luxury

$519,000

1223 NW 6th Avenue, Fort Lauderdale, FL 33311

Fort Lauderdale, FL, 33311

—
Beds
0
Baths
1,756
Sq ft
1950
Year built
≈ $3,794/mo with taxes, insurance & HOA

Listed by The Keyes Company

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$2,200$26,400
Operating expenses (est.)$955$11,463
Net operating income (est.)$1,245$14,937

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

UnitBedsBathsSizeLeasedRent / mo
Unit 1311,008 sf—$2,200
Total rent (building)$2,200

Yearly rent

$26,400

Property taxes after sale

$6,228

Florida average estimate

Insurance estimate

$2,595

South Florida average insurance estimate

$519,000
$415,200 (20% below)Asking $519,000

Cap rate — optimistic

3.39%

NOI $17,577/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

2.88%

NOI $14,937/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $103,800
0%50%100%
Loan payment $32,316/yr
Cash flow $-17,379/yr
Cap rate 2.88%
Cash-on-cash -16.74%
Cash flow ÷ price -3.35%

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

$3,794/ 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
$2,693/mo
Property tax (after sale) est.
$795/mo
Homeowners insurance est.
$306/mo
HOA
$0/mo

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

1223 NW 6th Avenue, Fort Lauderdale, FL 33311 · Fort Lauderdale

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995