1 / 14
+9 photosScreenshot 2026-06-04 at 12.23.34PM — 4265 SW 51st Street 1-3 · Broward Gardens · Dania Beach
$769,000
4265 SW 51st Street 1-3, Dania Beach, FL 33314
Dania Beach, FL, 33314
Listed by United Realty Group Inc.
4265 SW 51st Street 1-3, Dania Beach, FL 33314
Listed by United Realty Group Inc.
Add this home to your tour day
Pick up to 6 homes. Simon confirms times with each listing agent, then sends you the final schedule.
0 of 6 homes in your tour
Income & expenses
3 units| Building totals | Monthly | Annual |
|---|---|---|
| Gross rental income (est.) | $1,850 | $22,200 |
| Operating expenses (est.) | $-1,787 | $-21,448 |
| Net operating income (est.) | $3,637 | $43,648 |
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)
$41,983
Published by the listing agent
Property taxes after sale
$9,228
Florida average estimate
Seller's current taxes
$10,893
Already inside their NOI
Cap rate
5.68%
NOI $43,648/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
- $41,983
- Taxes today
- $10,893
- Taxes at $769,000
- $9,228
- Extra tax to absorb
- -$-1,665
- Adjusted net
- $43,648
Cash flow with a loan
Tax-adjusted 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
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
- $3,990/mo
- Property tax (after sale) est.
- $651/mo
- Homeowners insurance est.
- $403/mo
- HOA
- $0/mo
Estimate only, not guaranteed. Verify before you buy or sell.
Cash to close
4265 SW 51st Street 1-3, Dania Beach, FL 33314
Estimated cash to close est.
$172,526.94
Down payment plus Florida taxes, title, lender and prepaid costs.
Partial estimate: unknown amounts are excluded. Ask Simon to verify them.
Estimate only. Your lender's Loan Estimate and the title company's closing disclosure are the final numbers. Not financial advice.
Estimate only, not guaranteed. Verify before you buy or sell.
Loan amount (calculated): $615,200.00Conforming loan
Current site planning rate. Rate does not change the taxes or fees below. Prepaid interest is not included.
Edit closing costs & prepaids
Assumes both policies cover identical land and dates, with loan coverage within owner coverage—even if the seller pays owner title. Minimum lender premium $25. Turn off if not eligible. Endorsement allowance defaults to one $25 endorsement; actual requirements and premiums vary (Florida 69O-186.005).
Appraisal starts at $650. Waterfront and luxury homes may require a higher fee; confirm with your lender.
Tax uses existing ZIP estimates (after sale); insurance uses existing site estimates. Edit with your quote. If HOA insurance is included, confirm separate unit-owner coverage. Missing HOA costs are excluded—not assumed zero.
Estimated cash to close est.
$172,526.94
- Down payment est.
- $153,800.00
- Mortgage note documentary stamps est.
- $2,153.20
- Mortgage intangible tax est.
- $1,230.40
- Lender’s title insurance est.
- $25.00
- Lender title endorsements est.
- $25.00
- Lender fees est.
- $1,500.00
- Appraisal est.
- $650.00
- Owner’s title insurance est.
- $3,920.00
- Title search & examination est.
- $125.00
- Municipal lien search est.
- $150.00
- Settlement / closing fee est.
- $450.00
- County recording (deed) est.
- $30.00
- County recording (mortgage) est.
- $120.00
- Inspection, wind mitigation & 4-point est.
- $900.00
- Survey est.
- $500.00
- Property tax escrow (2 months, after sale) est.
- $1,301.67
- Insurance escrow (2 months) est.
- $806.67
- First-year insurance premium est.
- $4,840.00
- HOA / condo contribution or transfer est.
- Not provided
Partial estimate: unknown amounts are excluded. Ask Simon to verify them.
Mortgage stamps: $0.35 per $100 or fraction. Intangible tax: 0.2% of loan. Title uses Florida 69O-186.003 base rates. Assumes 2 months of tax/insurance escrow for financed purchases plus first-year insurance; cash purchases have no lender escrow.
Before deposits and credits. Prepaid interest and other contract costs are not included. Discounts and title endorsements must be confirmed by the title company. Title search, municipal lien search, settlement and recording are pass-through title company charges for cash and financed buyers alike; the municipal lien search is priced by each city and can run higher (e.g. Boca Raton $150, Coral Gables $220).
Estimate only. Your lender's Loan Estimate and the title company's closing disclosure are the final numbers. Not financial advice.
Estimate only, not guaranteed. Verify before you buy or sell.
Insurance & flood
- Flood zone (FEMA)
- Zone AE Coastal FloodplainFlood insurance required
- Homeowners insurance est.
- $403 / month
Flood insurance is required with a federally backed mortgage (FHA, VA, USDA, or a conventional loan from a federally regulated lender). The monthly insurance estimate above does not include flood insurance — see "Show details" for the flood rules and the official FEMA map.
Source: FEMA National Flood Hazard Layer · Date checked: Oct 29, 2026
Insurance estimates vary widely. Get a real quote before you make an offer.
Estimate only, not guaranteed. Verify before you buy or sell.
Flood zone: AE
High-risk mapped flood area (1% annual chance of flooding).
Source: FEMA National Flood Hazard Layer · Date checked: Oct 29, 2026
- Roof type
- Shingle
- Roof year
- Not provided —
- Impact windows / doors
- Not provided —
- Shutters
- Storm Shutters
- Window features
- Storm Shutters
- Year built
- 1961
Homeowners insurance: $403 / month est.
- Annual premium est.
- $4,535
- Fees & taxes est.
- $305
- Annual total est.
- $4,840
- Likely range est.
- $4,114–$5,808
- Dwelling coverage est.
- $590,500
- Other structures est.
- $11,810
- Personal property est.
- $118,100
- Loss of use est.
- $59,050
- Hurricane deductible (2%) est.
- $11,810
Based on the listing: 2,362 sq ft · built 1961 · one story · impact windows / shutters.
Dwelling coverage uses living area × county rebuilding cost. Selling price and land value are not included. The monthly estimate includes fees and applicable taxes.
Broward inland rates were calibrated against two supplied policies; other county and coastal rates have not yet been calibrated against real quotes.
Assumed where the listing is silent: concrete-block construction · inland rating band · roof 6–15 years old · gable roof · standard finish · 2% hurricane deductible · admitted carrier; no surplus-lines tax. A newer roof, a hip roof shape, or a higher deductible can lower the premium; frame construction can raise it.
Educational estimate only, not an insurance quote. Actual premiums depend on the carrier, inspections, discounts, and underwriting. Flood insurance not included. Simon Gedz is a Realtor, not a licensed insurance agent.
Special Flood Hazard Area. With a federally backed mortgage (FHA, VA, USDA, or a conventional loan from a federally regulated lender), flood insurance is required.
The FEMA map is a strong indication, not the final answer: your lender orders its own flood zone determination. Cash buyers are not required to carry flood insurance, but on the water it is strongly recommended.
Florida rule: by 2027, Citizens policyholders must carry flood insurance even outside a flood zone, unless the Citizens policy excludes wind coverage. The FEMA map does not show this.
How flood insurance is priced (FEMA Risk Rating 2.0)
Flood insurance is priced home by home, so two neighbors on the same canal can pay very different amounts. Premiums depend on the home's elevation (first-floor height above the expected flood level), distance to water (ocean, Intracoastal, canal or river), the type of flood risk (storm surge, heavy rain or river overflow), the cost to rebuild, the foundation and construction type, and past flood claims on the property.
Federal flood insurance (NFIP) pays at most $250,000 for the building and $100,000 for contents. A luxury waterfront home needs private flood insurance or an "excess flood" policy on top.
Before an offer: pull the official FEMA flood map (FIRMette), ask the seller for an elevation certificate (it largely decides the price), ask whether the seller's existing NFIP policy can be transferred to you (sometimes at a lower rate), and have an insurance agent check prior flood claims (CLUE report). New NFIP policies usually have a 30-day wait before they take effect — don't leave it until the week of closing.
Insurance estimates vary widely. Get a real quote before you make an offer.
Estimate only, not guaranteed. Verify before you buy or sell.
About This Property
Find similar homesExceptional value-add investment opportunity in one of Dania Beach's most desirable residential pockets. Featuring an oversized 11,370 SF lot w/ rare dual access from both SW 51st St & SW 43rd Ter. This income-producing Triplex offers immediate cash flow w/ significant upside. 1 unit has been renovated, while 2 others present opportunity to increase rents w/ renovation. Property has an abundance of unused outdoor space presenting further value-add opportunity. Prime location creates built-in demand being just 5 min walk from Broward Maimonides Academy - one of the area's most established educational institutions. Minutes from beaches, FLL Airport, major highways, shopping, dining, & more. Strong location, strong demand & strong upside.
Why we flagged this one
A transparent review of current MLS facts—not a paid placement.
149 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.
Property Details
Dogs
Welcome here
Cats
Welcome here
4265 SW 51st Street 1-3, Dania Beach, FL 33314 · Dania Beach
Location
4265 SW 51st Street 1-3, Dania Beach, FL 33314
What buyers ask about this home
What are the estimated monthly carrying costs at 4265 SW 51st Street 1-3, Dania Beach, FL 33314?+
Property tax (after sale): $651/month est.; homeowners insurance: $403/month est.; HOA: $0/month. Fixed ownership costs before a mortgage: $1,054/month est. Principal and interest: $3,990/month; PMI: $0/month. Total for the payment scenario shown: $5,044/month est. Flood insurance is not included. Estimate only, not guaranteed. Verify before you buy or sell.
Will property taxes go up after I buy 4265 SW 51st Street 1-3, Dania Beach, FL 33314?+
Usually yes. In Florida the assessed value resets to market value in the year after a sale, so the seller's current tax bill is rarely what a new owner pays. Budget roughly 1.8–2.0% of the purchase price annually until you file for homestead exemption and the Save Our Homes cap (or the 10% non-homestead cap) starts limiting increases.
Does 4265 SW 51st Street 1-3, Dania Beach, FL 33314 need flood insurance, and what drives the premium?+
Most of Dania Beach sits in a FEMA flood zone, and lenders require flood coverage in high-risk zones. Premiums are driven by elevation certificate, flood zone, roof age and shape, and whether the home has impact windows or accordion shutters. Ask for the current declarations page, the four-point inspection and wind mitigation report early — they set your real cost of ownership.
What should an inspection focus on for a home like 4265 SW 51st Street 1-3, Dania Beach, FL 33314?+
In coastal South Florida, prioritize roof age and permit history, whether windows and doors are impact-rated, the seawall and dock condition on waterfront lots, drainage and elevation, plumbing type (cast iron and polybutylene are common in homes of this era), and any open or expired permits with the city. These items, not cosmetics, drive both price and insurability.
Is there room to negotiate on 4265 SW 51st Street 1-3, Dania Beach, FL 33314?+
This listing has been on the market 149 days. Leverage comes from days on market, price history, comparable closed sales and the seller's motivation — not from a fixed percentage. I pull the full history and the true comps before we write, so the offer is built on what the property is actually worth today. Call or text (954) 562-1798 for that analysis.
Neighborhood & Commute
Located in Dania Beach, this property offers the South Florida lifestyle — warm-weather living year-round with easy access to the Atlantic coast, A-rated schools, and major business centers.
Approximate Drive Times
Drive times are estimates based on straight-line distance at typical South Florida traffic speeds. Actual times vary with traffic and routing.
Assigned schools for this address
Zone boundaries published by Broward County Public Schools.
Other options for this address
ST. Thomas Aquinas High School
High school · Private · Catholic · Grades 9–12 · Fort Lauderdale
Sheridan Hills Christian School
Pre-K & Kindergarten · Private · Christian · Grades PK–12 · Hollywood
School assignment is set by the district and can change. Always confirm the zoned school with the district before you buy.
Closed sales in the last 12 months, newest first. Tap a home for its photos and sale facts.
Loading nearby sales…
Simon Gedz
Realtor® since 1995
Interested in this property?
$769,000 · MLS B26036904
$769,000
4265 SW 51st Street 1-3
4136 SW 49th Street, Dania Beach, FL 33314
Listed by LoKation
PLAYLAND ISLES
2 bd · 1 ba · 1,100 sq ft
$575,000
View details4169 SW 50th Street, Dania Beach, FL 33314
Listed by Beachfront Realty Inc
PLAYLAND ISLES
3 bd · 3 ba · 1,407 sq ft
$489,000
View details
4173 N OAK Place, Dania Beach, FL 33314
Listed by Century 21 Stein Posner
OAKS PLACE
3 bd · 3 ba · 1,583 sq ft
$620,000
View details
5375 SW 40TH Avenue 105, Dania Beach, FL 33314
Listed by Re/Max Rex
BEL-AIRE SECTION THREE CONDO
1 bd · 1 ba · 720 sq ft
$189,500
View details
4717 SW 35TH Avenue, Dania Beach, FL 33312
Listed by LoKation
DAVIS ISLES
3 bd · 2 ba · 2,146 sq ft
$999,900
View details3291 SW 44th Street, Dania Beach, FL 33312
Listed by Better Homes & Gdns RE Fla 1st
CANAL GROVES
4 bd · 3 ba · 1,601 sq ft
$710,000
View details