This photo
luxury

$613,000

1008 N 18th Court, Hollywood, FL 33020

Hollywood, FL, 33020

—
Beds
0
Baths
1,337
Sq ft
1924
Year built
≈ $4,541/mo with taxes, insurance & HOA

Listed by Compass Florida, LLC

Income & expenses

3 units
Building totalsMonthlyAnnual
Gross rental income$4,290$51,480
Operating expenses (est.)$2,405$28,864
Net operating income (est.)$1,885$22,616

Expenses reflect the published net income, adjusted for post-sale taxes; the seller's itemized expenses need confirmation. Loan payments are separate.

Net Op Inc (as listed)

$21,595

Published by the listing agent

Property taxes after sale

$7,356

Florida average estimate

Seller's current taxes

$8,377

Already inside their NOI

$613,000
$490,400 (20% below)Asking $613,000

Cap rate

3.69%

NOI $22,616/yr

The seller's Net Op Inc, corrected for the higher tax bill after the sale.

How we got there

Net Op Inc as listed
$21,595
Taxes today
$8,377
Taxes at $613,000
$7,356
Extra tax to absorb
-$-1,021
Adjusted net
$22,616

Cash flow with a loan

20% · $122,600
0%50%100%
Loan payment $38,169/yr
Cash flow $-15,553/yr
Cap rate 3.69%
Cash-on-cash -12.69%
Cash flow ÷ price -2.54%

Tax-adjusted 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

$4,541/ 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
$3,181/mo
Property tax (after sale) est.
$1,068/mo
Homeowners insurance est.
$293/mo
HOA
$0/mo

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

1008 N 18th Court, Hollywood, FL 33020 · Hollywood

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995