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

$700,000

For Sale - Active
8801 NW 5th St, Pembroke Pines, FL 33024
4 Beds
2 Baths
1,865 Square Feet
0.19 Acres Lot
Built in 1979
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Jul 17, 2025 at 05:16AM

Investment Summary


Monthly Cash Flow
-$1,215
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Property Description


0.19 Acres Lot
Built in 1979
For Sale - Active
Units n/a

Updated & beautifully designed 4 bedroom, 2 bathroom move in ready SFH in Pembroke Pines. Home is all on one level with lots of privacy, spacious open floor plan, updated kitchen, appliances included. Large outdoor patio featuring a covered pool is great for entertaining. Fenced in yard with shed. 2 car garage. BRAND NEW ROOF IN 2025 WILL BE COMPLETED BY CLOSING. Close to downtown Hollywood, Hollywood Beach and shopping. Must see property!

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, Circular Driveway, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 514116130780
  • Lot Size: 8366 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Detached, OneStory
  • Year Built: 1979

Tax Information

  • Annual Tax: $3,843

Utilities

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

Location

  • County: Broward

Listing Details


Listed by:
Joyce Toran
Deal Flow Realty, LLC.
(954) 243-3630

Source:
MIAMI REALTORS MLS
MLS#: A11823170
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$1,215
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$700,000
Amount financed:
-$560,000
Down payment:
$140,000
Closing costs:
$21,000
Rehab costs:
$0
Initial cash invested:
$161,000
Square feet:
1,865
Cost per square foot:
$375
Monthly rent per square foot:
$2.09

Financing Details

Find a Lender

Loan amount:
$560,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,586
Property tax:
$320
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,179

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$320-$3,843
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$1,295-$15,543

Cash Flow


Monthly Yearly
Net operating income:
$2,371 $28,452
Mortgage payments:
-$3,586 -$43,032
Cash flow:
$1,215 $14,580