Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,224 per month, based on comparable local listings. Estimated long-term cap rate of 0.5%. Updated 2 Bedroom, 2 Bathroom condo w/ incredible views in the 55+ community of Wynmoor Village. This unit features a beautiful updated kitchen w/ wood cabinets, granite countertops & SS appliances. As you make your way through the home, you will notice tile floors throughout & laminate floors in the bedroom. Enjoy your morning cup of coffee on your screen enclosed patio w/ incredible lake & pool views. The primary bedroom also features beautiful water views, along w/ two large closets & a beautifully updated vanity with granite countertops in the primary en-suite. Active 55+ community w/tons of amenities including a 50,000 sq ft clubhouse, new bistro, pickleball & tennis courts, gym, 150+ clubs, heated swimming pools, sauna, on-site pharmacy, theater, 18-hole golf course & courtesy bus.
Monthly Rent | $2,224 |
Monthly HOA | $692 |
Rental Policy | STR Restrictions |
Yearly Taxes | $3685 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,225 |
Furnished | unknown |
Year built | 1987 |
Listing Status | Off Market |
MLS | F10434238 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $214,999 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $214,999.
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: $692.
Yearly taxes of $3685, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $25,716.
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: $972.
The estimated property value based on recent sales of similar properties: $214,999.
For a property with an NOI of $972 per year and a market value of $214,999:
Formula: NOI / Current Market Value
$972 / $214,999 = 0.5%
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: $-25,716.
The estimated property value based on recent sales of similar properties: $214,999.
For a property with an NOI of $-25,716 per year and a market value of $214,999:
Formula: NOI / Current Market Value
$-25,716 / $214,999 = -12.0%
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 $214,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $972:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$972 / ($214,999 × 0.2 + $214,999 × 0.03) = 2.0%
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 $214,999 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-25,716:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-25,716 / ($214,999 × 0.2 + $214,999 × 0.03) = -52.0%
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.
228 Properties Comparable listings
$4,000/mo
Dist: 0.07 mi
2
2
1157 sqft
$2,200/mo
Dist: 0.08 mi
2
2
1155 sqft
$2,050/mo
Dist: 0.09 mi
2
2
1350 sqft
$2,300/mo
Dist: 0.09 mi
2
2
1157 sqft
$1,900/mo
Dist: 0.09 mi
2
2
1200 sqft
$1,900/mo
Dist: 0.09 mi
2
2
1200 sqft
$2,100/mo
Dist: 0.1 mi
2
2
1157 sqft
$3,500/mo
Dist: 0.1 mi
2
2
1225 sqft
$1,950/mo
Dist: 0.1 mi
2
2
1157 sqft
$2,500/mo
Dist: 0.1 mi
2
2
1157 sqft
$3,500/mo
Dist: 0.11 mi
2
2
1225 sqft
$2,000/mo
Dist: 0.29 mi
2
2
1160 sqft
$3,000/mo
Dist: 0.29 mi
2
2
1100 sqft
$1,800/mo
Dist: 0.34 mi
2
2
1115 sqft
$2,000/mo
Dist: 0.34 mi
2
2
1162 sqft
$2,500/mo
Dist: 0.39 mi
2
2
1162 sqft
$2,050/mo
Dist: 0.39 mi
2
2
1285 sqft
$2,000/mo
Dist: 0.39 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.47 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.47 mi
2
2
1156 sqft
$2,500/mo
Dist: 0.54 mi
2
2
1161 sqft
$2,250/mo
Dist: 0.54 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.56 mi
2
2
1162 sqft
$1,800/mo
Dist: 0.58 mi
2
2
1132 sqft
$1,850/mo
Dist: 0.58 mi
2
2
1161 sqft
$1,700/mo
Dist: 0.58 mi
2
2
1156 sqft
$1,700/mo
Dist: 0.58 mi
2
2
1156 sqft
$2,300/mo
Dist: 0.61 mi
2
2
1178 sqft
$2,300/mo
Dist: 0.61 mi
2
2
1178 sqft
$2,000/mo
Dist: 0.63 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.68 mi
2
2
1275 sqft
$2,500/mo
Dist: 0.68 mi
2
2
1350 sqft
$2,000/mo
Dist: 0.69 mi
2
2
1161 sqft
$2,200/mo
Dist: 0.69 mi
2
2
1161 sqft
$2,500/mo
Dist: 0.69 mi
2
2
1361 sqft
$1,675/mo
Dist: 0.7 mi
2
2
1052 sqft
$2,300/mo
Dist: 0.7 mi
2
2
1275 sqft
$2,000/mo
Dist: 0.7 mi
2
2
1275 sqft
$2,000/mo
Dist: 0.7 mi
2
2
1275 sqft
$1,900/mo
Dist: 0.71 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.71 mi
2
2
1162 sqft
$1,950/mo
Dist: 0.71 mi
2
2
1162 sqft
$3,000/mo
Dist: 0.71 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.71 mi
2
2
1162 sqft
$3,000/mo
Dist: 0.71 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.8 mi
2
2
1165 sqft
$2,100/mo
Dist: 0.8 mi
2
2
1165 sqft
$1,900/mo
Dist: 0.81 mi
2
2
1156 sqft
$1,900/mo
Dist: 0.81 mi
2
2
1161 sqft
$2,000/mo
Dist: 0.81 mi
2
2
1161 sqft
$2,100/mo
Dist: 0.81 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.81 mi
2
2
1161 sqft
$1,900/mo
Dist: 0.81 mi
2
2
1156 sqft
$2,000/mo
Dist: 0.84 mi
2
2
1162 sqft
$1,900/mo
Dist: 0.85 mi
2
2
1162 sqft
$2,150/mo
Dist: 0.86 mi
2
2
1110 sqft
$2,200/mo
Dist: 0.87 mi
2
2
1300 sqft
$2,390/mo
Dist: 0.87 mi
2
2
1300 sqft
$2,000/mo
Dist: 0.87 mi
2
2
1165 sqft
$3,500/mo
Dist: 0.88 mi
2
2
1291 sqft
$3,500/mo
Dist: 0.88 mi
2
2
1163 sqft
$1,750/mo
Dist: 0.88 mi
2
2
1160 sqft
$3,500/mo
Dist: 0.88 mi
2
2
1291 sqft
$2,000/mo
Dist: 0.9 mi
2
2
1156 sqft
$1,800/mo
Dist: 0.9 mi
2
2
1156 sqft
$2,200/mo
Dist: 0.9 mi
2
2
1300 sqft
$2,000/mo
Dist: 0.9 mi
2
2
1156 sqft
$1,900/mo
Dist: 0.92 mi
2
2
1161 sqft
$3,500/mo
Dist: 0.92 mi
2
2
1156 sqft
$2,100/mo
Dist: 0.92 mi
2
2
1161 sqft
$2,100/mo
Dist: 0.92 mi
2
2
1161 sqft
$2,500/mo
Dist: 0.93 mi
2
2
1119 sqft
$2,200/mo
Dist: 0.93 mi
2
2
1044 sqft
$2,370/mo
Dist: 0.93 mi
2
2
1300 sqft
$2,500/mo
Dist: 0.93 mi
2
2
1119 sqft
$2,390/mo
Dist: 0.93 mi
2
2
1300 sqft
$2,750/mo
Dist: 0.93 mi
2
2
1300 sqft
$2,750/mo
Dist: 0.93 mi
2
2
1300 sqft
$2,100/mo
Dist: 0.93 mi
2
2
1300 sqft
$2,000/mo
Dist: 0.95 mi
2
2
1296 sqft
$2,150/mo
Dist: 0.95 mi
2
2
1291 sqft
$2,000/mo
Dist: 0.95 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.95 mi
2
2
1162 sqft
$1,950/mo
Dist: 0.95 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.95 mi
2
2
1200 sqft
$2,000/mo
Dist: 0.95 mi
2
2
1300 sqft
$1,750/mo
Dist: 0.95 mi
2
2
1162 sqft
$2,200/mo
Dist: 0.95 mi
2
2
1200 sqft
$1,850/mo
Dist: 0.95 mi
2
2
1160 sqft
$1,750/mo
Dist: 0.95 mi
2
2
1162 sqft
$1,850/mo
Dist: 0.95 mi
2
2
1160 sqft
$3,500/mo
Dist: 0.95 mi
2
2
1160 sqft
$1,945/mo
Dist: 0.95 mi
2
2
1156 sqft
$2,190/mo
Dist: 0.95 mi
2
2
1160 sqft
$2,200/mo
Dist: 1.02 mi
2
2
1150 sqft
$2,000/mo
Dist: 1.02 mi
2
2
1150 sqft
$2,200/mo
Dist: 1.02 mi
2
2
1150 sqft
$2,000/mo
Dist: 1.02 mi
2
2
1150 sqft
$1,895/mo
Dist: 1.07 mi
2
2
1079 sqft
$2,000/mo
Dist: 1.1 mi
2
2
1156 sqft