This photo
luxury

$749,000

1211 NE 2nd Avenue, Fort Lauderdale, FL 33304

Fort Lauderdale, FL, 33304

—
Beds
0
Baths
1,847
Sq ft
1985
Year built
≈ $5,292/mo with taxes, insurance & HOA

Listed by Coldwell Banker Realty

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income (est.)$2,000$24,000
Operating expenses (est.)$1,261$15,133
Net operating income (est.)$739$8,867

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

UnitBedsBathsSizeLeasedRent / mo
Unit 122923 sf—$2,000
Total rent (building)$2,000

Yearly rent (est.)

$24,000

Property taxes after sale

$8,988

Florida average estimate

Insurance estimate

$3,745

South Florida average insurance estimate

$749,000
$599,200 (20% below)Asking $749,000

Cap rate — optimistic

1.50%

NOI $11,267/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.18%

NOI $8,867/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $149,800
0%50%100%
Loan payment $46,637/yr
Cash flow $-37,770/yr
Cap rate 1.18% est.
Cash-on-cash -25.21%
Cash flow ÷ price -5.04%

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

$5,292/ 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
$3,886/mo
Property tax (after sale) est.
$1,085/mo
Homeowners insurance est.
$321/mo
HOA
$0/mo

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

1211 NE 2nd Avenue, Fort Lauderdale, FL 33304 · Fort Lauderdale

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995