Somerset Lakes Condos | 2820 & 2830 Somerset Dr
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
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.
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 | Apartment Style | Mid Rise |
Price Per Unit | $139,706 | Building Class | C |
Sale Type | Investment | Lot Size | 0.21 AC |
Cap Rate | 5.08% | Building Size | 64,308 SF |
Gross Rent Multiplier | 7.25 | Average Occupancy | 100% |
No. Units | 68 | No. Stories | 4 |
Property Type | Multifamily | Year Built/Renovated | 1981/2021 |
Property Subtype | Apartment |
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 |
1 of 1
1 of 12
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Somerset Lakes Condos | 2820 & 2830 Somerset Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.