Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $1,766 per month, based on comparable local listings. Estimated long-term cap rate of 0.9%. Lovely 2 bedroom and 2 bathroom Condo on 2nd floor with granite countertops, Cherry Wood cabinets, designer light fixtures, stainless steel appliances, W/D, Ceramic Tile and carpet flooring. Micro hood, and Breakfast bar. Excellent income property or first purchase. Community features: Fully-appointed clubhouse with catering kitchen, Gated community access controlled by keycard or remote, Fitness center with cardio theater and indoor racquetball court, Two refreshing swimming pools, Children's playground area, Lighted tennis court, Arbored BBQ and picnic area, Dog walk areas and refuse stations conveniently located around the community, and Incredible water and conservation area views. Book your viewing today as this property will not last long.
Monthly Rent | $1,766 |
Monthly HOA | $475 |
Rental Policy | STR Restrictions |
Yearly Taxes | $2419 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,028 |
Furnished | unknown |
Year built | 1988 |
Listing Status | Off Market |
MLS | S5100907 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $179,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $179,000.
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: $475.
Yearly taxes of $2419, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $19,548.
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: $1,644.
The estimated property value based on recent sales of similar properties: $179,000.
For a property with an NOI of $1,644 per year and a market value of $179,000:
Formula: NOI / Current Market Value
$1,644 / $179,000 = 0.9%
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: $-19,548.
The estimated property value based on recent sales of similar properties: $179,000.
For a property with an NOI of $-19,548 per year and a market value of $179,000:
Formula: NOI / Current Market Value
$-19,548 / $179,000 = -10.9%
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 $179,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $1,644:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$1,644 / ($179,000 × 0.2 + $179,000 × 0.03) = 4.0%
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 $179,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-19,548:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-19,548 / ($179,000 × 0.2 + $179,000 × 0.03) = -47.5%
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.
244 Properties Comparable listings
$1,650/mo
Dist: 0.0 mi
2
2
988 sqft
$1,750/mo
Dist: 0.0 mi
2
2
988 sqft
$1,700/mo
Dist: 0.0 mi
2
2
988 sqft
$1,700/mo
Dist: 0.0 mi
2
2
988 sqft
$1,650/mo
Dist: 0.0 mi
2
2
1028 sqft
$1,800/mo
Dist: 0.0 mi
2
2
1028 sqft
$1,850/mo
Dist: 0.0 mi
2
2
1028 sqft
$1,850/mo
Dist: 0.0 mi
2
2
1028 sqft
$1,750/mo
Dist: 0.02 mi
2
2
988 sqft
$1,650/mo
Dist: 0.02 mi
2
2
988 sqft
$1,900/mo
Dist: 0.04 mi
2
2
988 sqft
$1,650/mo
Dist: 0.04 mi
2
2
988 sqft
$1,650/mo
Dist: 0.04 mi
2
2
988 sqft
$1,700/mo
Dist: 0.04 mi
2
2
988 sqft
$1,850/mo
Dist: 0.05 mi
2
2
988 sqft
$1,700/mo
Dist: 0.05 mi
2
2
988 sqft
$1,900/mo
Dist: 0.05 mi
2
2
988 sqft
$1,800/mo
Dist: 0.05 mi
2
2
988 sqft
$1,850/mo
Dist: 0.05 mi
2
2
1000 sqft
$1,575/mo
Dist: 0.06 mi
2
2
988 sqft
$2,000/mo
Dist: 0.16 mi
2
2
1107 sqft
$1,800/mo
Dist: 0.16 mi
2
2
1107 sqft
$1,995/mo
Dist: 0.24 mi
2
2
1113 sqft
$1,900/mo
Dist: 0.28 mi
2
2
1107 sqft
$1,800/mo
Dist: 0.28 mi
2
2
1107 sqft
$1,700/mo
Dist: 0.31 mi
2
2
970 sqft
$1,695/mo
Dist: 0.34 mi
2
2
1043 sqft
$2,050/mo
Dist: 0.34 mi
2
2
1100 sqft
$1,800/mo
Dist: 0.34 mi
2
2
1100 sqft
$2,200/mo
Dist: 0.35 mi
2
2
1080 sqft
$1,800/mo
Dist: 0.35 mi
2
2
1080 sqft
$1,650/mo
Dist: 0.36 mi
2
2
1080 sqft
$1,600/mo
Dist: 0.37 mi
2
2
1080 sqft
$1,600/mo
Dist: 0.37 mi
2
2
1080 sqft
$1,600/mo
Dist: 0.37 mi
2
2
1080 sqft
$2,500/mo
Dist: 0.37 mi
2
2
1080 sqft
$1,700/mo
Dist: 0.37 mi
2
2
1080 sqft
$2,050/mo
Dist: 0.4 mi
2
2
1123 sqft
$1,900/mo
Dist: 0.4 mi
2
2
1141 sqft
$1,850/mo
Dist: 0.44 mi
2
2
1123 sqft
$2,000/mo
Dist: 0.45 mi
2
2
889 sqft
$1,850/mo
Dist: 0.45 mi
2
2
889 sqft
$1,600/mo
Dist: 0.46 mi
2
2
948 sqft
$1,625/mo
Dist: 0.46 mi
2
2
963 sqft
$1,850/mo
Dist: 0.48 mi
2
2
935 sqft
$1,850/mo
Dist: 0.48 mi
2
2
935 sqft
$1,850/mo
Dist: 0.48 mi
2
2
935 sqft
$1,595/mo
Dist: 0.48 mi
2
2
1020 sqft
$1,595/mo
Dist: 0.48 mi
2
2
1020 sqft
$1,625/mo
Dist: 0.5 mi
2
2
956 sqft
$1,700/mo
Dist: 0.5 mi
2
2
1080 sqft
$2,200/mo
Dist: 0.5 mi
2
2
1147 sqft
$1,800/mo
Dist: 0.51 mi
2
2
1072 sqft
$1,595/mo
Dist: 0.51 mi
2
2
1105 sqft
$1,599/mo
Dist: 0.53 mi
2
2
956 sqft
$1,600/mo
Dist: 0.53 mi
2
2
956 sqft
$1,600/mo
Dist: 0.53 mi
2
2
956 sqft
$1,600/mo
Dist: 0.54 mi
2
2
956 sqft
$1,600/mo
Dist: 0.54 mi
2
2
1020 sqft
$1,550/mo
Dist: 0.54 mi
2
2
1020 sqft
$1,550/mo
Dist: 0.54 mi
2
2
1020 sqft
$1,699/mo
Dist: 0.54 mi
2
2
1147 sqft
$1,800/mo
Dist: 0.55 mi
2
2
889 sqft
$1,850/mo
Dist: 0.55 mi
2
2
1072 sqft
$1,800/mo
Dist: 0.56 mi
2
2
932 sqft
$1,595/mo
Dist: 0.57 mi
2
2
889 sqft
$1,495/mo
Dist: 0.57 mi
2
2
889 sqft
$1,700/mo
Dist: 0.57 mi
2
2
963 sqft
$1,850/mo
Dist: 0.59 mi
2
2
932 sqft
$1,495/mo
Dist: 0.61 mi
2
2
909 sqft
$1,692/mo
Dist: 0.61 mi
2
2
980 sqft
$1,640/mo
Dist: 0.61 mi
2
2
980 sqft
$1,550/mo
Dist: 0.61 mi
2
2
1000 sqft
$1,600/mo
Dist: 0.64 mi
2
2
1020 sqft
$1,600/mo
Dist: 0.64 mi
2
2
1020 sqft
$1,525/mo
Dist: 0.64 mi
2
2
1020 sqft
$1,525/mo
Dist: 0.64 mi
2
2
1020 sqft
$1,850/mo
Dist: 0.72 mi
2
2
996 sqft
$1,850/mo
Dist: 0.72 mi
2
2
996 sqft
$1,600/mo
Dist: 0.74 mi
2
2
1042 sqft
$3,000/mo
Dist: 0.76 mi
2
2
1000 sqft
$1,800/mo
Dist: 0.78 mi
2
2
1042 sqft
$1,850/mo
Dist: 0.78 mi
2
2
1042 sqft
$1,800/mo
Dist: 0.78 mi
2
2
1042 sqft
$1,700/mo
Dist: 0.79 mi
2
2
996 sqft
$1,700/mo
Dist: 0.79 mi
2
2
996 sqft
$1,550/mo
Dist: 0.8 mi
2
2
1042 sqft
$1,550/mo
Dist: 0.8 mi
2
2
1042 sqft
$1,799/mo
Dist: 0.8 mi
2
2
1123 sqft
$1,950/mo
Dist: 0.83 mi
2
2
950 sqft
$1,950/mo
Dist: 0.83 mi
2
2
950 sqft
$1,850/mo
Dist: 0.83 mi
2
2
950 sqft
$1,875/mo
Dist: 0.84 mi
2
2
1000 sqft
$2,000/mo
Dist: 0.85 mi
2
2
1042 sqft
$1,800/mo
Dist: 0.85 mi
2
2
1042 sqft
$1,750/mo
Dist: 0.85 mi
2
2
1129 sqft
$1,850/mo
Dist: 0.87 mi
2
2
1129 sqft
$1,650/mo
Dist: 0.88 mi
2
2
1048 sqft
$1,650/mo
Dist: 0.9 mi
2
2
1000 sqft
$1,850/mo
Dist: 0.9 mi
2
2
1004 sqft