This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

Somerset Lakes Condos 2820 & 2830 Somerset Dr

68 Unit Apartment Building $9,500,000 ($139,706/Unit) 5.08% Cap Rate Lauderdale Lakes, FL 33311

Investment Highlights

  • Attractive Seller Financing Available
  • Approximately 20 Percent Upside in Rental Income
  • Ease of Management Due to Condo Association
  • Excellent Unit Mix of 68 Percent Two-Bedroom/Two-Bathroom Units
  • Gated Entrances and Many Community Amenities
  • Very Strong Fundamentals

Executive Summary

The Somerset Lakes Condos offering is made up of 68 units in Somerset Lakes Condo – Phase III. The entire Somerset Community has 1,800 units in 25, four-story buildings and five phases, each with its own association. The subject units are located in Phase III which has four buildings totaling 288 units. The unit mix is made up of six one-bedroom/one-bathroom units at 748 SF, sixteen one-bedroom/one-and one-half bathrooms with 835 SF and 46 two-bedroom/two-bathroom units with 1,010 SF. Water, sewer and trash removal are included in the HOA which is paid by the owner and the buildings were built in 1981.
The Somerset development offers residents two guard gate entrances with 24-hour security. There is ample parking, a lot of green space and multiple lakes. The buildings have elevators, wide catwalks that overlook lushly landscaped courtyards, each building has multiple laundry rooms and trash shoots on each floor. The units are very spacious with all electric appliances, tons of closet space, central air-conditioning and heat and individual hot water heaters. The kitchens have garbage disposals, dishwashers and passthroughs from the kitchen to the dining room.
The current average rental rates are well below the market rents and an investor has the opportunity to acquire the property with positive cash flow day one and the opportunity to move the returns to double-digit cash on cash returns. The seller has expressed an interest in holding financing at attractive rates for the right deal.

Financial Summary (Actual - 2024)

Annual Annual Per SF
Gross Rental Income $1,310,520 $20.38
Other Income $4,600 $0.07
Vacancy Loss $52,421 $0.82
Effective Gross Income $1,262,699 $19.64
Taxes $196,048 $3.05
Operating Expenses $583,857 $9.08
Total Expenses $779,905 $12.13
Net Operating Income $482,794 $7.51

Financial Summary (Actual - 2024)

Gross Rental Income
Annual $1,310,520
Annual Per SF $20.38
Other Income
Annual $4,600
Annual Per SF $0.07
Vacancy Loss
Annual $52,421
Annual Per SF $0.82
Effective Gross Income
Annual $1,262,699
Annual Per SF $19.64
Taxes
Annual $196,048
Annual Per SF $3.05
Operating Expenses
Annual $583,857
Annual Per SF $9.08
Total Expenses
Annual $779,905
Annual Per SF $12.13
Net Operating Income
Annual $482,794
Annual Per SF $7.51

Property Facts

Price $9,500,000
Price Per Unit $139,706
Sale Type Investment
Cap Rate 5.08%
Gross Rent Multiplier 7.25
No. Units 68
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid Rise
Building Class C
Lot Size 0.21 AC
Building Size 64,308 SF
Average Occupancy 100%
No. Stories 4
Year Built/Renovated 1981/2021

Unit Amenities

  • Balcony
  • Dishwasher
  • Microwave
  • Kitchen
  • Refrigerator
  • Oven
  • Carpet

Site Amenities

  • 24 Hour Access
  • Clubhouse
  • Courtyard
  • Pool
  • Tenant Controlled HVAC
  • Pond
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 6 $1,488 748
1+1.5 16 $1,505 835
2+2 46 $1,660 1,010
  • Listing ID: 33301714

  • Date on Market: 9/25/2024

  • Last Updated:

  • Address: 2820 & 2830 Somerset Dr, Lauderdale Lakes, FL 33311

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}