Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
CUTLER'S COVE - WATERFRONT APARTMENT COMPLEX 628 Southwind Cir Immeuble residentiel 12 lots 3 500 499 € (291 708 €/Lot) Taux de capitalisation 5,57 % North Palm Beach, FL 33408



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 210' of Linear Waterfrontage + Intracoastal Access
- Rare Value Add Opportunity in The Heart of Palm Beach County
- Cash Cow Property with 100% Occupancy
- Additional Rental Income Opportunity with New Dock + Boat Slips
Résumé analytique
Presenting one of the most unique multifamily properties in all of Palm Beach County, welcome to Cutler’s Cove in North Palm Beach. This waterfront, twelve (12) unit apartment complex is 100% leased with virtually zero turnover in the last five years is the cash cow you have been waiting for! Cutler’s Cove has a diverse unit mix consisting of five (5) one bedroom units, five (5) two bedroom units, one (1) three bedroom unit, and a studio apartment with a GLA of approximately 11,040 SF and an average of 829 SF per unit.
Additionally, this property is also situated on an enormous cove with 210’ of linear water-frontage, providing tenants beautiful waterfront views that demand a premium. This water-frontage gives any value-add investor the rare ability install a large dock capable of accommodating several boat slips, which will undoubtedly produce additional rental income. With just one fixed bridge (with a maximum height clearance of 17’) before hitting the intracoastal waterway, this is truly one of the most unique value-add opportunities in South Florida’s multifamily market.
All twelve (12) units were renovated after the current owner purchased the property and every unit has ceramic tile floors, durable millwork throughout, and granite countertops in both the kitchen and bathrooms. Each unit also has its own private, waterfront balcony with beautiful views at any time of the day. other building amenities include complete hurricane impact windows & doors, two staircases on either side of the building, and most importantly, a top of the line elevator for tenants unable to utilize stairs. The exterior of the building was painted within the last twelve months and the asphalt parking lot was redone and re-striped at the same time.
Currently, the gross monthly income is approximately $20,500 which gives an average for all twelve units of only $1.85 PSF and is far below current market rates in the area. In addition, all twelve units are on month-to-month leases, which gives any investor the ability to raise rents immediately after the acquisition. When comparing the average rent per unit at the subject property ($1,705/month) to the Palm Beach County average ($2,530/month), it is clear to see that there is a massive opportunity for growth here with this asset. For the conservative investors, bumping the average rent to an affordable rate of $2,000/month (20% below county average) per unit would still generate a 17% increase to the monthly gross income without spending a dollar and would take the annual income from $245,460 to $288,000 overnight. Call today for more details because opportunities like this do not last long!
Additionally, this property is also situated on an enormous cove with 210’ of linear water-frontage, providing tenants beautiful waterfront views that demand a premium. This water-frontage gives any value-add investor the rare ability install a large dock capable of accommodating several boat slips, which will undoubtedly produce additional rental income. With just one fixed bridge (with a maximum height clearance of 17’) before hitting the intracoastal waterway, this is truly one of the most unique value-add opportunities in South Florida’s multifamily market.
All twelve (12) units were renovated after the current owner purchased the property and every unit has ceramic tile floors, durable millwork throughout, and granite countertops in both the kitchen and bathrooms. Each unit also has its own private, waterfront balcony with beautiful views at any time of the day. other building amenities include complete hurricane impact windows & doors, two staircases on either side of the building, and most importantly, a top of the line elevator for tenants unable to utilize stairs. The exterior of the building was painted within the last twelve months and the asphalt parking lot was redone and re-striped at the same time.
Currently, the gross monthly income is approximately $20,500 which gives an average for all twelve units of only $1.85 PSF and is far below current market rates in the area. In addition, all twelve units are on month-to-month leases, which gives any investor the ability to raise rents immediately after the acquisition. When comparing the average rent per unit at the subject property ($1,705/month) to the Palm Beach County average ($2,530/month), it is clear to see that there is a massive opportunity for growth here with this asset. For the conservative investors, bumping the average rent to an affordable rate of $2,000/month (20% below county average) per unit would still generate a 17% increase to the monthly gross income without spending a dollar and would take the annual income from $245,460 to $288,000 overnight. Call today for more details because opportunities like this do not last long!
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
290 204 €
|
282,95 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 177 €
|
2,12 €
|
| Revenu brut effectif |
288 028 €
|
280,82 €
|
| Taxes |
59 145 €
|
57,67 €
|
| Frais d’exploitation |
33 915 €
|
33,07 €
|
| Total des frais |
93 060 €
|
90,73 €
|
| Résultat net d’exploitation |
194 968 €
|
190,09 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 290 204 € |
| Annuel par m² | 282,95 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 177 € |
| Annuel par m² | 2,12 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 288 028 € |
| Annuel par m² | 280,82 € |
| Taxes | |
|---|---|
| Annuel | 59 145 € |
| Annuel par m² | 57,67 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 33 915 € |
| Annuel par m² | 33,07 € |
| Total des frais | |
|---|---|
| Annuel | 93 060 € |
| Annuel par m² | 90,73 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 194 968 € |
| Annuel par m² | 190,09 € |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Ventilateurs de plafond
- Sols carrelés
- Cuisine
- Plans de travail en granit
- Vues
- Salle de séjour
- Accessible aux fauteuils roulants (chambres)
Caractéristiques du site
- Accès 24 h/24
- Terrain clôturé
- Bord de l’eau
- Ascenseur
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 5 | - | 65 - 70 |
| 2+1 | 5 | - | 74 - 79 |
| 3+2 | 1 | - | 111 |
| Studios | 1 | - | 56 |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
20/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 68-43-42-16-04-038-0210 | Évaluation totale | 1 423 433 € (2025) |
| Évaluation du terrain | 0 € (2025) | Impôts annuels | 59 145 € (57,67 €/m²) |
| Évaluation des aménagements | 0 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
68-43-42-16-04-038-0210
Évaluation du terrain
0 € (2025)
Évaluation des aménagements
0 € (2025)
Évaluation totale
1 423 433 € (2025)
Impôts annuels
59 145 € (57,67 €/m²)
Année d’imposition
2026
1 sur 13
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
CUTLER'S COVE - WATERFRONT APARTMENT COMPLEX | 628 Southwind Cir
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
