1117 SE 9th St
Fort Lauderdale, FL 33316 · single_family · For Sale · 222 days on market
Asking price$3,699,000
6 beds 4 baths 4,487 sqft
Suggested offer$3,462,191$236,809 above the est. market value of $3,462,191.
View on Realtor.com →Listed by Alexandra Sierra · COMPASS
Typesingle_family
Built2026
Price / sqft$824
Est. value (own analysis)$3,462,191
Rent estimate (own analysis)$33,500/mo
HOANone
1 / 61
Show every detail
Statusfor_sale
Listed date2026-01-23
Removed date—
MLSMiamiMLS #A11938874
Coordinates26.11175, -80.13099
Address1117 SE 9th St
CityFort Lauderdale
StateFL
Zip33316
Listing ID9269759580
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33316)
No market data analyzed yet for ZIP 33316.
Analyze ZIP 33316 (≥1 of 50 per our log, shared with every property in this ZIP)Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $3,699,000 |
| Down payment (20.0%) | $739,800 |
| Loan amount | $2,959,200 |
| Closing costs (5.0%) | $184,950 |
| Total cash to close | $924,750 |
| Income | |
| Rent (comp-derived) | $33,500$402,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $30,820$369,840 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $5,857$70,281 |
| Insurance (placeholder 0.8% of price) | $2,466$29,592 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,675$20,100 |
| Total operating expenses | $9,998$119,973 |
| 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) | $1,675$20,100 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 6 | 7 | 4,711 | $32,000 | 2026-04-30 | — | |
| single_family | 6 | 7 | 7,167 | $35,000 | 2026-03-11 | — |
Same ZIP & bedroom count. 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 |
|---|---|---|---|---|---|---|
| 2520 Laguna Ter | single_family | 6 | 7 | 6,180 | $3,600,000 | 2026-06-26 |
| 1401 S Ocean Dr | single_family | 6 | 4 | 4,536 | $3,500,000 | 2026-05-14 |
| 1524 SE 13th St | single_family | 6 | 7 | — | $3,650,000 | 2026-04-22 |
| 84 Isla Bahia Dr | single_family | 6 | 9 | 11,714 | $34,000,000 | 2026-04-07 |
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 |
|---|---|---|---|---|---|---|
| 2542 Lucille Dr | single_family | 6 | 8 | — | $8,850,000 | — |
| 8 Isla Bahia Dr | single_family | 6 | 9 | 8,690 | $24,500,000 | — |
| 1 Isla Bahia Dr | single_family | 6 | 13 | 14,000 | $35,900,000 | — |
| 23 Isla Bahia Dr | single_family | 6 | 9 | 9,135 | $24,900,000 | — |
| 2519 Lucille Dr | single_family | 6 | 8 | 6,954 | $14,495,000 | — |
| 2560 Del Lago Dr | single_family | 6 | 9 | 8,725 | $29,995,000 | — |
| 1965 SE 21st Ave | single_family | 6 | 7 | 5,565 | $6,950,000 | — |
| 1607 SE 14th St | single_family | 6 | 7 | 5,781 | $8,650,000 | — |
10-year hold projection
IRR11.3%
Equity multiple2.75x
Total return (10yr)$2,101,181
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $3,809,970 | $249,867 | $1,568 | $2,927,116 | $882,854 |
| 2 | $3,924,269 | $257,963 | $9,161 | $2,892,828 | $1,031,441 |
| 3 | $4,041,997 | $266,317 | $17,000 | $2,856,186 | $1,185,811 |
| 4 | $4,163,257 | $274,936 | $25,091 | $2,817,027 | $1,346,230 |
| 5 | $4,288,155 | $283,830 | $33,444 | $2,775,180 | $1,512,975 |
| 6 | $4,416,799 | $293,007 | $42,067 | $2,730,459 | $1,686,341 |
| 7 | $4,549,303 | $302,476 | $50,967 | $2,682,666 | $1,866,637 |
| 8 | $4,685,783 | $312,246 | $60,154 | $2,631,592 | $2,054,190 |
| 9 | $4,826,356 | $322,327 | $69,637 | $2,577,011 | $2,249,345 |
| 10 | $4,971,147 | $332,727 | $79,426 | $2,518,681 | $2,452,466 |
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.