401 N Federal Hwy Unit 707
Hollywood, FL 33020 · condos · For Sale · 70 days on market
Asking price$496,900
0 beds 1 baths — sqft
Suggested offer$174,500$322,400 above the est. market value of $174,500.
View on Realtor.com →Listed by Emileth Vasquez · Fortune Christie's International Real Estate
Typecondos
Built2028
Price / sqft—
Est. value (own analysis)$174,500
Rent estimate (own analysis)$1,805/mo
HOA$728/mo
1 / 10
Show every detail
Statusfor_sale
Listed date2026-06-24
Removed date—
MLSMiamiMLS #A12042088
Coordinates26.01457, -80.14288
Address401 N Federal Hwy Unit 707
CityHollywood
StateFL
Zip33020
Listing ID9136071945
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33020)
Median sale price$489,000
Median days on market (sale)94
Active sale listings625
Median rent$2,000/mo
Median days on market (rent)33
Active rental listings1144
Real ZIP-wide statistics from RentCast, as of 2026-09 (fetched 2026-09-03) — this is the whole ZIP's market, not specific to this property. Re-analyzing spends one of the account's 50 free monthly lookups. Our own log shows at least 6 of the 50 free monthly RentCast requests used — that only counts calls made through this app, so it can undercount. RentCast's own account dashboard has the real total.
Re-analyze ZIP 33020 (≥6 of 50 per our log)Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $496,900 |
| Down payment (20.0%) | $99,380 |
| Loan amount | $397,520 |
| Closing costs (5.0%) | $24,845 |
| Total cash to close | $124,225 |
| Income | |
| Rent (comp-derived) | $1,805$21,660 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,661$19,927 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $787$9,441 |
| Insurance (placeholder 0.8% of price) | $331$3,975 |
| HOA dues | $728$8,736 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $90$1,083 |
| Total operating expenses | $1,936$23,235 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $90$1,083 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| apartment | 0 | 1 | 346 | $1,557 | 2026-05-01 | — | |
| apartment | 0 | 1 | 548 | $1,907 | 2024-04-12 | — | |
| apartment | 0 | 1 | 465 | $1,665 | 2025-01-03 | — | |
| apartment | 0 | 1 | — | $2,250 | 2026-07-02 | — | |
| apartment | 0 | 1 | 507 | $2,146 | 2025-06-07 | — | |
| apartment | 0 | 1 | — | $1,100 | 2026-08-03 | — | |
| apartment | 0 | 1 | 650 | $1,225 | 2026-08-14 | — | |
| apartment | 0 | 1 | 110 | $925 | 2026-08-21 | — | |
| apartment | 0 | 1 | 3,788 | $1,200 | 2026-08-03 | — | |
| apartment | 0 | 1 | 300 | $1,190 | 2026-06-30 | — | |
| apartment | 0 | 1 | 2,860 | $1,325 | 2026-08-19 | — | |
| apartment | 0 | 1 | — | $1,500 | 2026-08-24 | — | |
| apartment | 0 | 1 | 7,150 | $1,200 | 2025-10-20 | — | |
| apartment | 0 | 1 | 8,855 | $1,200 | 2026-06-23 | — | |
| condos | 0 | 1 | 2,120 | $1,300 | 2026-07-13 | — | |
| apartment | 0 | 1 | 2,022 | $1,400 | 2026-04-21 | — | |
| apartment | 0 | 1 | 450 | $1,600 | 2026-08-21 | — | |
| apartment | 0 | 1 | 5,058 | $1,450 | 2026-07-12 | — | |
| apartment | 0 | 1 | 5,600 | $1,250 | 2026-03-11 | — | |
| apartment | 0 | 1 | — | $1,500 | 2026-04-16 | — | |
| condos | 0 | 1 | 1,487 | $1,300 | 2026-05-05 | — | |
| condos | 0 | 1 | 450 | $1,300 | 2026-04-29 | — | |
| apartment | 0 | 1 | 620 | $1,350 | 2026-05-21 | — | |
| apartment | 0 | 1 | 600 | $1,600 | 2026-04-21 | — | |
| apartment | 0 | 1 | 1,063 | $1,700 | 2026-08-10 | — | |
| apartment | 0 | 1 | 450 | $1,750 | 2026-05-15 | — | |
| apartment | 0 | 1 | 400 | $1,325 | 2026-04-24 | — | |
| condos | 0 | 1 | 420 | $1,400 | 2026-08-04 | — | |
| apartment | 0 | 1 | 520 | $1,805 | 2026-03-11 | — | |
| apartment | 0 | 1 | — | — | 2026-05-26 | — | |
| apartment | 0 | 1 | — | $1,300 | — | — | |
| apartment | 0 | 1 | — | $1,200 | — | — | |
| apartment | 0 | 1 | 450 | $1,750 | 2026-06-29 | — | |
| apartment | 0 | 1 | 410 | $1,550 | 2026-05-04 | — | |
| apartment | 0 | 1 | 11,516 | $1,300 | 2026-02-17 | — | |
| apartment | 0 | 1 | 300 | $1,295 | 2026-03-06 | — | |
| condos | 0 | 1 | 500 | $1,680 | 2026-05-29 | — | |
| apartment | 0 | 1 | 397 | $1,586 | — | — | |
| condos | 0 | 1 | — | $1,300 | 2025-10-20 | — | |
| apartment | 0 | 1 | 431 | $1,582 | — | — | |
| apartment | 0 | 1 | 389 | $1,586 | — | — | |
| apartment | 0 | 1 | 442 | $2,012 | — | — | |
| apartment | 0 | 1 | 507 | $2,104 | — | — | |
| apartment | 0 | 1 | 509 | $2,182 | — | — | |
| apartment | 0 | 1 | 509 | $2,155 | — | — | |
| condos | 0 | 1 | 430 | $1,727 | 2026-07-29 | — | |
| apartment | 0 | 1 | 426 | $2,050 | — | — | |
| apartment | 0 | 1 | 403 | $1,586 | — | — | |
| apartment | 0 | 1 | 389 | $1,586 | — | — | |
| apartment | 0 | 1 | 462 | $2,089 | — | — | |
| apartment | 0 | 1 | 465 | $2,224 | — | — | |
| apartment | 0 | 1 | 462 | $2,244 | — | — | |
| apartment | 0 | 1 | 462 | $2,244 | — | — | |
| apartment | 0 | 1 | 462 | $2,224 | — | — | |
| apartment | 0 | 1 | 462 | $2,304 | — | — | |
| apartment | 0 | 1 | 393 | $1,576 | — | — | |
| apartment | 0 | 1 | 462 | $2,224 | — | — | |
| apartment | 0 | 1 | 462 | $2,224 | — | — | |
| apartment | 0 | 1 | 475 | $2,168 | — | — | |
| apartment | 0 | 1 | 426 | $2,040 | — | — | |
| apartment | 0 | 1 | 462 | $2,099 | — | — | |
| apartment | 0 | 1 | 462 | $2,089 | — | — | |
| apartment | 0 | 1 | 475 | $2,073 | — | — | |
| apartment | 0 | 1 | 475 | $2,073 | — | — | |
| apartment | 0 | 1 | 465 | $2,089 | — | — | |
| apartment | 0 | 1 | 462 | $2,099 | — | — | |
| apartment | 0 | 1 | 475 | $2,073 | — | — | |
| apartment | 0 | 1 | 462 | $2,099 | — | — | |
| apartment | 0 | 1 | 462 | $2,099 | — | — | |
| apartment | 0 | 1 | 475 | $2,168 | — | — | |
| apartment | 0 | 1 | 442 | $2,208 | — | — | |
| apartment | 0 | 1 | 462 | $2,269 | — | — | |
| apartment | 0 | 1 | 465 | $2,279 | — | — | |
| apartment | 0 | 1 | 530 | $2,230 | — | — | |
| apartment | 0 | 1 | 462 | $2,224 | — | — | |
| apartment | 0 | 1 | 552 | $2,421 | — | — | |
| apartment | 0 | 1 | 552 | $2,453 | — | — | |
| apartment | 0 | 1 | 552 | $2,437 | — | — | |
| apartment | 0 | 1 | 552 | $2,437 | — | — | |
| apartment | 0 | 1 | 704 | $2,307 | — | — | |
| apartment | 0 | 1 | 462 | $2,279 | — | — | |
| apartment | 0 | 1 | 462 | $2,224 | — | — | |
| apartment | 0 | 1 | 552 | $2,299 | — | — | |
| apartment | 0 | 1 | 520 | $1,750 | 2026-08-07 | — | |
| apartment | 0 | 1 | 460 | $1,960 | 2026-05-29 | — | |
| apartment | 0 | 1 | 500 | $1,495 | — | — | |
| apartment | 0 | 1 | — | — | 2026-06-03 | — |
Widened to any bedroom count in ZIP. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 2240 Johnson St Apt 212 | condos | 2 | 2 | 1,110 | $175,000 | 2026-09-01 |
| 2005 Jefferson St Apt 205 | condos | 2 | 2 | 857 | $179,000 | 2026-08-31 |
| 2100 Van Buren St Apt 319 | condos | 1 | 1 | 1,033 | $255,000 | 2026-08-31 |
| 2319 Jackson St Apt 6 | condos | 2 | 1 | 815 | $185,000 | 2026-08-31 |
| 2761 Taft St Apt 212 | condos | 1 | 2 | 780 | $120,000 | 2026-08-25 |
| 1816 McKinley St Unit 12A | condos | 1 | 1 | 580 | $109,125 | 2026-08-25 |
| 2832 Fillmore St Apt 22 | condos | 2 | 2 | 1,055 | $209,500 | 2026-08-20 |
| 140 S Dixie Hwy Apt 411 | condos | 2 | 2 | 1,115 | $210,000 | 2026-08-18 |
| 1750 Jefferson St Apt 510 | condos | 1 | 2 | 786 | $125,000 | 2026-08-07 |
| 1490 Sheridan St Unit 12A | condos | 2 | 2 | 1,300 | $250,000 | 2026-08-07 |
| 1816 McKinley St Apt 2 | condos | 1 | 1 | 580 | $128,000 | 2026-08-06 |
| 140 S Dixie Hwy Apt 507 | condos | 2 | 2 | 1,189 | $220,000 | 2026-08-06 |
| 1410 Sheridan St Unit 19I | condos | 2 | 2 | 1,320 | $325,000 | 2026-08-05 |
| 1720 Jefferson St Apt 306 | condos | 1 | 1 | 637 | $174,000 | 2026-08-01 |
| 1811 Jefferson St Apt 705 | condos | 1 | 2 | 850 | $100,000 | 2026-07-30 |
| 2222 Taylor St Apt 11 | condos | 1 | 1 | 600 | $74,000 | 2026-07-30 |
| 1410 Sheridan St Apt 8I | condos | 2 | 2 | 1,500 | $315,000 | 2026-07-23 |
| 1900 Van Buren St Unit 120B | condos | 1 | 1 | 736 | $195,000 | 2026-07-21 |
| 2734 Fillmore St Apt 3E | condos | 2 | 1 | 792 | $192,000 | 2026-07-17 |
| 1830 Radius Dr Apt 314 | condos | 3 | 2 | 1,480 | $422,500 | 2026-07-13 |
| 1501 Arthur St Apt 3 | condos | 1 | 1 | 825 | $109,000 | 2026-07-07 |
| 1016 N 16th Ave Apt 3 | condos | 2 | 2 | 770 | $150,000 | 2026-07-01 |
| 1722 Mayo St Apt 103 | condos | 1 | 1 | 667 | $150,000 | 2026-06-30 |
| 2145 Pierce St Apt 118 | condos | 2 | 1 | 650 | $110,000 | 2026-06-26 |
| 2324 Van Buren St Apt 204 | condos | 2 | 2 | 1,018 | $213,000 | 2026-06-23 |
| 1818 Rodman St Apt 3H | condos | 1 | 2 | 750 | $175,000 | 2026-06-18 |
| 1470 Sheridan St Unit 22C | condos | 2 | 2 | 1,300 | $270,000 | 2026-06-17 |
| 2100 Van Buren St Apt 102 | condos | 1 | 2 | 1,182 | $349,000 | 2026-06-15 |
| 1400 S 19th Ave Apt 1 | condos | 2 | 2 | 1,400 | $230,000 | 2026-06-15 |
| 1830 Radius Dr Apt 1024 | condos | 1 | 1 | 939 | $230,000 | 2026-06-08 |
| 2312 Van Buren St Apt 4 | condos | 1 | 1 | 595 | $130,000 | 2026-06-02 |
| 2238 Monroe St Apt 111 | condos | 2 | 2 | 840 | $145,000 | 2026-06-01 |
| 2312 Van Buren St Apt 5 | condos | 2 | 1 | 811 | $160,000 | 2026-05-28 |
| 1400 Sheridan St Unit 24J | condos | 2 | 2 | 1,300 | $275,000 | 2026-05-19 |
| 1830 Radius Dr Apt 1119 | condos | 2 | 2 | 1,164 | $320,000 | 2026-05-07 |
| 1830 Cleveland St Apt 2 | condos | 1 | 1 | 615 | $167,500 | 2026-05-01 |
| 1830 Cleveland St Apt 3 | condos | 1 | 1 | 615 | $167,500 | 2026-05-01 |
| 1811 Jefferson St Apt 203 | condos | 1 | 2 | 934 | $140,000 | 2026-04-30 |
| 2213 Lincoln St Apt 4 | condos | 1 | 1 | 420 | $105,000 | 2026-04-30 |
| 1431 S 14th Ave Apt 118 | condos | 1 | 1 | 680 | $170,000 | 2026-04-28 |
| 2831 Pierce St Apt 205 | condos | 2 | 2 | 1,300 | $220,000 | 2026-04-23 |
| 1480 Sheridan St Unit 26B | condos | 2 | 2 | 1,500 | $360,000 | 2026-04-23 |
| 1750 Jefferson St Apt 305 | condos | 2 | 2 | 984 | $140,000 | 2026-04-22 |
| 1560 McKinley St Unit 210W | condos | 2 | 2 | 800 | $150,000 | 2026-04-17 |
| 1720 Jefferson St Apt 410 | condos | 2 | 2 | 1,203 | $200,000 | 2026-04-15 |
| 1446 Hayes St Apt 9 | condos | 2 | 2 | 1,300 | $226,000 | 2026-04-09 |
| 1425 Arthur St Unit 214B | condos | 1 | 2 | 597 | $120,000 | 2026-04-02 |
| 1747 Rodman St Apt 304 | condos | 1 | 2 | 720 | $120,000 | 2026-04-01 |
| 2222 Taylor St Apt 12 | condos | 1 | 1 | 600 | $85,000 | 2026-03-27 |
| 1750 Jefferson St Apt 408 | condos | 2 | 2 | 984 | $140,000 | 2026-03-27 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 1700 Dewey St | single_family | 0 | — | 1,326 | $470,000 | — |
| 1700 Pierce St Apt 703 | condos | 0 | 1 | 475 | $109,000 | — |
| 2122 Dewey St | single_family | 0 | — | — | $169,000 | — |
| 2100 Van Buren St Apt 501 | condos | 0 | 1 | 738 | $265,000 | — |
| 1720 Harrison St Apt 15F | condos | 0 | 1 | 474 | $168,000 | — |
| 1720 Harrison St Apt 10G | condos | 0 | 1 | 514 | $175,000 | — |
| 1720 Harrison St Apt 9F | condos | 0 | 1 | 474 | $184,900 | — |
| 1100 N 17th Ct | single_family | 0 | — | 1,144 | $850,000 | — |
10-year hold projection
IRR-8.8%
Equity multiple-0.49x
Total return (10yr)-$120,484
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $511,807 | -$3,308 | -$35,046 | $393,210 | $118,597 |
| 2 | $527,161 | -$3,291 | -$35,056 | $388,604 | $138,557 |
| 3 | $542,976 | -$3,271 | -$35,063 | $383,682 | $159,294 |
| 4 | $559,265 | -$3,247 | -$35,068 | $378,421 | $180,844 |
| 5 | $576,043 | -$3,219 | -$35,069 | $372,800 | $203,243 |
| 6 | $593,325 | -$3,188 | -$35,068 | $366,792 | $226,532 |
| 7 | $611,124 | -$3,152 | -$35,062 | $360,372 | $250,752 |
| 8 | $629,458 | -$3,112 | -$35,054 | $353,511 | $275,947 |
| 9 | $648,342 | -$3,067 | -$35,041 | $346,179 | $302,163 |
| 10 | $667,792 | -$3,017 | -$35,025 | $338,344 | $329,448 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.