This photo
luxury

$643,000

7546 NW 44th Court, Coral Springs, FL 33065

Coral Springs, FL, 33065

—
Beds
0
Baths
2,040
Sq ft
1970
Year built
≈ $4,817/mo with taxes, insurance & HOA

Listed by Miranda Executive Realty

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income (est.)$1,950$23,400
Operating expenses (est.)$1,106$13,271
Net operating income (est.)$844$10,129

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

UnitBedsBathsSizeLeasedRent / mo
Unit 1221,020 sf—$1,950
Total rent (building)$1,950

Yearly rent (est.)

$23,400

Property taxes after sale

$7,716

Florida average estimate

Insurance estimate

$3,215

South Florida average insurance estimate

$643,000
$514,400 (20% below)Asking $643,000

Cap rate — optimistic

1.94%

NOI $12,469/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

1.58%

NOI $10,129/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $128,600
0%50%100%
Loan payment $40,037/yr
Cash flow $-29,908/yr
Cap rate 1.58% est.
Cash-on-cash -23.26%
Cash flow ÷ price -4.65%

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

$4,817/ 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
$3,336/mo
Property tax (after sale) est.
$1,048/mo
Homeowners insurance est.
$433/mo
HOA
$0/mo

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

7546 NW 44th Court, Coral Springs, FL 33065 · Coral Springs

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995