Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $1,998 per month, based on comparable local listings. Estimated long-term cap rate of 0.7%. Are you ready to turn your lifestyle dreams into reality? This 2-bedroom, 2-bathroom Ground Floor condo overlooking stunning water views has been tastefully updated and is the perfect combination of comfort and modernity. Just steps away from Universal Studios and major highways, you’ll have easy access to I4 and the Florida Turnpike. Enjoy upgrades such as new hardwood flooring, lighting, soft closure cabinetry and stainless-steel appliances. To top it off, the attention to detail with the added casings is breathtaking. Plus, you’ll have your private parking spot with plenty of guest parking available. And the community offers amazing amenities such as a club house, an Olympic-sized swimming pool, tennis courts, and beautiful scenic walking trails. It's time to experience life to the fullest. Schedule your showing today!
Monthly Rent | $1,998 |
Monthly HOA | $512 |
Rental Policy | STR Restrictions |
Yearly Taxes | $2515 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,139 |
Furnished | unknown |
Year built | 1974 |
Listing Status | Off Market |
MLS | O6152126 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $215,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $215,000.
The monthly cost of borrowing, based on an annual rate of 0.07% (divided by 12).
Over 30 years, you’ll make 360 payments (30 years × 12 months).
Estimated monthly Homeowner Association fees: $512.
Yearly taxes of $2515, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $22,380.
The capitalization (cap) rate measures a property’s rate of return based on its income. It’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $1,596.
The estimated property value based on recent sales of similar properties: $215,000.
For a property with an NOI of $1,596 per year and a market value of $215,000:
Formula: NOI / Current Market Value
$1,596 / $215,000 = 0.7%
The capitalization (cap) rate measures a property’s rate of return based on its income. For short-term rentals, it’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-22,380.
The estimated property value based on recent sales of similar properties: $215,000.
For a property with an NOI of $-22,380 per year and a market value of $215,000:
Formula: NOI / Current Market Value
$-22,380 / $215,000 = -10.4%
Interest rate
Cash on Cash Return is a key real estate metric that measures the annual cash income earned relative to the cash invested, expressed as a percentage. It’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $215,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $1,596:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$1,596 / ($215,000 × 0.2 + $215,000 × 0.03) = 3.2%
Cash on Cash Return measures the annual cash income earned from a property relative to the cash invested, expressed as a percentage. For short-term rentals, it’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $215,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-22,380:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-22,380 / ($215,000 × 0.2 + $215,000 × 0.03) = -45.3%
Here’s how we calculate your potential yearly revenue for short-term rentals:
We start with 365 days, the total number of days in a year.
The percentage of the year your property is rented out: Hidden%.
Calculated as 365 days × occupancy rate (Hidden%).
The amount charged per day: Hidden.
Rented days × daily rental rate.
Typically 3% of rental income, plus additional fees like HOA or property-specific costs.
Gross rental income minus fees: $0.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$0
Note: Some properties may have additional short-term rental fees (e.g., 15% at Club at Brickell, Edgewater, Miami), which are included in this calculation.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
129 Properties Comparable listings
$1,800/mo
Dist: 0.0 mi
2
2
1139 sqft
$1,800/mo
Dist: 0.03 mi
2
2
1139 sqft
$1,699/mo
Dist: 0.03 mi
2
2
999 sqft
$1,700/mo
Dist: 0.04 mi
2
2
1139 sqft
$1,995/mo
Dist: 0.15 mi
2
2
1139 sqft
$2,290/mo
Dist: 0.16 mi
2
2
1258 sqft
$1,900/mo
Dist: 0.16 mi
2
2
1258 sqft
$1,950/mo
Dist: 0.25 mi
2
2
1300 sqft
$2,220/mo
Dist: 1.54 mi
2
2
1049 sqft
$2,220/mo
Dist: 1.54 mi
2
2
1049 sqft
$2,175/mo
Dist: 1.54 mi
2
2
978 sqft
$2,265/mo
Dist: 1.54 mi
2
2
1036 sqft
$2,440/mo
Dist: 1.54 mi
2
2
978 sqft
$2,435/mo
Dist: 1.54 mi
2
2
978 sqft
$2,455/mo
Dist: 1.54 mi
2
2
978 sqft
$2,200/mo
Dist: 2.54 mi
2
2
1182 sqft
$2,295/mo
Dist: 2.54 mi
2
2
1182 sqft
$2,100/mo
Dist: 2.55 mi
2
2
1298 sqft
$2,200/mo
Dist: 2.61 mi
2
2
1200 sqft
$2,229/mo
Dist: 2.73 mi
2
2
1279 sqft
$1,990/mo
Dist: 2.77 mi
2
2
1075 sqft
$1,900/mo
Dist: 2.83 mi
2
2
1074 sqft
$2,000/mo
Dist: 2.85 mi
2
2
1075 sqft
$2,050/mo
Dist: 2.85 mi
2
2
1014 sqft
$2,050/mo
Dist: 2.85 mi
2
2
1014 sqft
$1,999/mo
Dist: 2.86 mi
2
2
1014 sqft
$1,900/mo
Dist: 2.87 mi
2
2
1075 sqft
$2,000/mo
Dist: 2.89 mi
2
2
1014 sqft
$1,900/mo
Dist: 2.89 mi
2
2
1014 sqft
$2,200/mo
Dist: 2.9 mi
2
2
1075 sqft
$2,000/mo
Dist: 2.91 mi
2
2
1075 sqft
$2,200/mo
Dist: 2.93 mi
2
2
1075 sqft
$2,050/mo
Dist: 2.93 mi
2
2
1075 sqft
$2,050/mo
Dist: 2.93 mi
2
2
1075 sqft
$2,195/mo
Dist: 2.94 mi
2
2
1014 sqft
$1,950/mo
Dist: 2.96 mi
2
2
1075 sqft
$1,825/mo
Dist: 2.98 mi
2
2
1075 sqft
$1,825/mo
Dist: 2.98 mi
2
2
1075 sqft
$2,000/mo
Dist: 2.99 mi
2
2
1014 sqft
$2,500/mo
Dist: 3.25 mi
2
2
1147 sqft
$1,600/mo
Dist: 3.56 mi
2
2
1003 sqft
$2,100/mo
Dist: 3.56 mi
2
2
1003 sqft
$1,750/mo
Dist: 3.56 mi
2
2
1132 sqft
$1,700/mo
Dist: 3.56 mi
2
2
1003 sqft
$1,699/mo
Dist: 3.58 mi
2
2
1003 sqft
$1,900/mo
Dist: 3.58 mi
2
2
1003 sqft
$1,750/mo
Dist: 3.58 mi
2
2
1132 sqft
$2,200/mo
Dist: 3.58 mi
2
2
1200 sqft
$1,750/mo
Dist: 3.58 mi
2
2
1003 sqft
$1,650/mo
Dist: 3.69 mi
2
2
1003 sqft
$1,800/mo
Dist: 3.69 mi
2
2
1132 sqft
$2,195/mo
Dist: 3.7 mi
2
2
1049 sqft
$2,000/mo
Dist: 3.7 mi
2
2
1003 sqft
$2,000/mo
Dist: 3.71 mi
2
2
1003 sqft
$2,000/mo
Dist: 3.71 mi
2
2
1003 sqft
$1,650/mo
Dist: 3.71 mi
2
2
1003 sqft
$1,600/mo
Dist: 3.71 mi
2
2
1005 sqft
$2,100/mo
Dist: 4.06 mi
2
2
1112 sqft
$2,350/mo
Dist: 4.11 mi
2
2
1112 sqft
$2,000/mo
Dist: 4.41 mi
2
2
1112 sqft
$2,000/mo
Dist: 4.41 mi
2
2
1112 sqft
$1,900/mo
Dist: 4.41 mi
2
2
1112 sqft
$1,645/mo
Dist: 4.69 mi
2
2
1124 sqft
$1,745/mo
Dist: 4.69 mi
2
2
1124 sqft
$1,600/mo
Dist: 4.96 mi
2
2
1124 sqft
$1,357/mo
Dist: 5.06 mi
2
2
1079 sqft
$2,300/mo
Dist: 5.65 mi
2
2
1000 sqft
$2,200/mo
Dist: 6.25 mi
2
2
1182 sqft
$1,650/mo
Dist: 6.25 mi
2
2
1003 sqft
$2,730/mo
Dist: 7.54 mi
2
2
1214 sqft
$1,995/mo
Dist: 7.54 mi
2
2
1113 sqft