Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,050,000

For Sale - Active
5320 SW 199th Ave, Fort Lauderdale, FL 33332
3 Beds
3 Baths
1,868 Square Feet
0.88 Acres Lot
Built in 1994
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jul 18, 2025 at 04:53AM

Investment Summary


Monthly Cash Flow
-$1,075
Cap Rate
4.9%
Cash-on-Cash Return
-5.3%
Debt Coverage Ratio
0.80
Internal Rate of Return (5 years)
-1.2%

Property Description


0.88 Acres Lot
Built in 1994
For Sale - Active
Units n/a

DREAMS DO COME TRUE! WELCOME TO DURANGO ESTATES ! PRIDE IN OWNERSHIP LOCATED ON A BUILDERS ACRE WITH NO HOA & PLENTY OF ROOM FOR ADDITIONS WORK SHOP OR IN LAW SUITE . NEWER ROOF ONLY 2.5 YEARS OLD , JUST UNDER 1 ACRE, ROOM FOR ALL YOUR BOATS AND TOYS .COMPLETELY REMODELED KITCHEN LARGE CERAMIC TILE THROUGHOUT 3 CAR GARAGE WITH ROOM TO MAKE 4 TH BEDROOM IF NEEDED ,IMPACT WINDOWS ON FRONT OF HOUSE AND ACCORDIANS AT THE BACK THIS HOUSE HAS OPEN SPACE ,THE BACKYARD IS BEAUTIFULY MANICURED WITH A PRESERVE AT THE BACK WITH FULL PRIVACY THIS IS A MUST SEE !

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Driveway, Garage
  • Details: Attached, Driveway, Garage
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip
  • Roof Material: Barrel

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 503935060320
  • Lot Size: 38194 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1994

Tax Information

  • Annual Tax: $6,315

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Broward

Listing Details


Listed by:
Julian Soffer
Keller Williams Realty Boca Raton
(561) 886-8486

Source:
BeachesMLS
MLS#: R11090818
BeachesMLS

Investment Summary


Monthly Cash Flow
-$1,075
Cap Rate
4.9%
Cash-on-Cash Return
-5.3%
Debt Coverage Ratio
0.80
Internal Rate of Return (5 years)
-1.2%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
1,868
Cost per square foot:
$562
Monthly rent per square foot:
$3.75

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$5,379
Property tax:
$526
Insurance:
$490
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,395

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$7,000 $84,000
Vacancy loss: (6%)
6% -$420 -$5,040
Operating income:
$6,580 $78,960

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$526-$6,315
Insurance: (7%)
7%-$490-$5,880
Property management: (8%)
8%-$560-$6,720
Repairs & maintenance: (5%)
5%-$350-$4,200
Capital expenditures: (5%)
5%-$350-$4,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$2,276-$27,315

Cash Flow


Monthly Yearly
Net operating income:
$4,304 $51,648
Mortgage payments:
-$5,379 -$64,548
Cash flow:
$1,075 $12,900