Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Well-Maintained 5-Unit Multifamily Property Title is generated by Realmo AI

    4001 NW 31st Ave, Lauderdale Lakes, FL 33309

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Stabilized, income-producing multifamily property with 100% occupancy and upside potential.

    Type:Multifamily
    Property size:
    3,534 SF
    Price / SF:
    $233/SF
    Added:
    Feb 22, 2026
    Days on Market:
    85
    Last Refresh:
    Mar 17 at 1:16 pm

    Property Features for 4001 NW 31st Ave

    General Information

    Standard status
    Active
    Size
    3,534 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1972

    We can help!

    Listing Contact
    Nayda Reyes

    Listing agent Nayda Reyes License #FL SL3091849

    Listing office The Reyes Group - Lifestyles Luxury Group

    Listing date Feb 22, 2026

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of The Reyes Group - Lifestyles Luxury Group

    HighLights

    • 100% Occupancy with Strong Rental History: Provides immediate and stable income.
    • New Roof (2021) and Updated Electrical Panel (2024): Reduces immediate maintenance concerns.
    • Upside Potential in Rents: Opportunity to increase income.
    • Opportunity Zone & RM‑16 Zoning: Potential tax benefits and flexible usage options.
    • Individual Electric Meters for Each Unit: Simplifies utility management.
    • Laundry Connections and Assigned Parking: Additional income opportunities and tenant amenities.

    Overview

    This well-maintained multifamily property features five units and is currently 100% occupied, presenting an opportunity to acquire a stabilized, income-producing asset with a strong rental history. The unit mix includes three 2-bedroom, 1-bathroom units, one 2-bedroom, 2-bathroom unit, and one efficiency unit, currently leased at $1,000 per month. Each unit has its own electric meter. Property improvements include a new roof installed in 2021, an updated main electrical distribution panel in 2024, updated subpanels, upgraded PVC plumbing, and a newly asphalted parking lot. Additional income opportunities exist through laundry connections and assigned parking spaces. The property, totaling 3,534 square feet, is located within an opportunity zone and is zoned RM-16. The 50-year inspection has been completed, making this a solid, turnkey multifamily investment with value-add opportunities and strong fundamentals.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $603.9K
    NOI $54,351 @ 9.00% cap · cautious / downside scenario
    Moderate
    $776.4K
    NOI $54,351 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.09M
    NOI $54,351 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $103.5k $29.28
    − Vacancy −$4.7k −$1.32
    EGI $98.8k $27.96
    − OpEx −$44.5k −$12.58
    NOI $54.4k $15.38
    3,534 SF · lease $29.28/SF/yr · vacancy 4.50% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $776.4K
    $679.4K – $905.9K (±1% cap)
    NOI $54,351 @ 7.0% cap · market cap 6.59%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $1.79M
    $1.57M – $2.09M (±1% cap)
    NOI $125,506 @ 7.0% cap · market cap 15.21%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lauderdale Lakes
    County
    Broward
    State
    Florida
    Longitude
    -80.1875621
    Latitude
    26.1763095

    Nearby Similar for Sale

    • $850,000
      3,780 SF

      Lauderdale Lakes Multifamily Investment

      Five-unit multifamily property in Lauderdale Lakes, fully rented and generating income.
      3910 NW 30th Terrace, Lauderdale Lakes, FL
      View Details
    • $207,000

      Turnkey Restaurant Opportunity in Broward

      Fully built-out restaurant in high-visibility plaza near Oakland Park.
      2900 State Road 7, Lauderdale Lakes, FL 33311
      View Details
    • $825,000

      Well-Maintained 5-Unit Multifamily Property

      Stabilized, income-producing multifamily asset with 100% occupancy and upside potential.
      4001 NW 31st Ave, Lauderdale Lakes, FL 33309
      View Details
    • $21,000,000
      76,868 SF

      Lauderdale Lakes Multifamily Investment Opportunity

      112-unit multifamily community across two buildings in Lauderdale Lakes, Florida.
      3400 NW 50th Ave, Lauderdale Lakes, FL 33319
      View Details
    • $1,250,000

      Lauderdale Lakes Multifamily Investment Property

      Five-unit multifamily property with immediate income and upside potential.
      3970 NW 31st Ter, Lauderdale Lakes, FL 33309
      View Details
    • $399,000
      1,132 SF

      Corner Office Unit For Sale

      Bright corner office unit in high-visibility plaza with ample parking.
      4800-4850 N State Rd 7, Lauderdale Lakes, FL
      View Details
    • $1,250,000
      3,534 SF

      Lauderdale Lakes Fourplex Investment Opportunity

      Fourplex in Lauderdale Lakes near restaurants and major highways.
      3970 Northwest 31st Terrace, Lauderdale Lakes, FL 33309
      View Details
    • $159,900
      1,200 SF

      End Unit Condo in Lauderdale

      Comfortable end-unit condo with natural light and scenic views.
      4270 NW 40th Street 302, Lauderdale Lakes, FL 33319
      View Details
    • $99,900

      Upgraded Office Space Available

      Upgraded office in busy plaza on State Road 7.
      2331 N State Road 7 Ste 219, LAUDERDALE LAKES, FL, 33313-3772
      View Details
    • $3,096
      1,168 SF

      Retail Space on State Road

      Strip retail space available on a high-traffic road.
      4101 N State Road 7, LAUDERDALE LAKES, FL, 33319-4826
      View Details
    • Contact for pricing
      800 SF

      Office Space on State Road

      800 SF office space in excellent condition for lease.
      2331 N State Rd 7, Lauderdale Lakes, FL
      View Details

    FAQs

    What type of property is this?
    Apartment building - Stabilized, income-producing multifamily property with 100% occupancy and upside potential.
    Where is this apartment building located?
    The property is located at 4001 NW 31st Ave Lauderdale Lakes, FL.
    What is the asking price?
    The asking price for this property is $825,000.
    What are key features of this property?
    This property features: 100% Occupancy with Strong Rental History: Provides immediate and stable income.; New Roof (2021) and Updated Electrical Panel (2024): Reduces immediate maintenance concerns.; Upside Potential in Rents: Opportunity to increase income.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Nayda Reyes
    Real Estate License ID: FL SL3091849
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    4001 NW 31st Ave, Lauderdale Lakes, FL 33309
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!