Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$552,900

For Sale - Active
1597 Barcelona Way Unit 2-32, Weston, FL 33327
3 Beds
3 Baths
1,443 Square Feet
0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 22 hours ago
Updated: May 27, 2025 at 04:09PM

Investment Summary


Monthly Cash Flow
-$1,437
Cap Rate
3.2%
Cash-on-Cash Return
-13.6%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.1%

Property Description


0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a

Beautiful Updated 3 bedroom, 2,5 bathrooms townhouse in San Sebastian, a very safe, family oriented, and quiet community in Weston. Remodeled kitchen with granite countertops and stainless steel appliances. Porcelain tile floors in common areas and laminated floors in bedrooms. Tankless water heater and AC Installed in 2024. Close to shops , restaurants and easy exit to I75 and I595. Access to Excellent A+ school district. A must see!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, Guest, OneSpace
  • Details: Guest, Garage Door Opener
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $189/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 493936040322
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: Other
  • Year Built: 1996

Tax Information

  • Annual Tax: $9,210

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Broward

Listing Details


Listed by:
Isabel Zea
United Realty Group - Weston
(786) 543-3408

Source:
MIAMI REALTORS MLS
MLS#: A11763441
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$1,437
Cap Rate
3.2%
Cash-on-Cash Return
-13.6%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.1%

Purchase Details

Find an Agent

Purchase price:
$552,900
Amount financed:
-$442,320
Down payment:
$110,580
Closing costs:
$16,587
Rehab costs:
$0
Initial cash invested:
$127,167
Square feet:
1,443
Cost per square foot:
$383
Monthly rent per square foot:
$2.43

Financing Details

Find a Lender

Loan amount:
$442,320
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,895
Property tax:
$768
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,908

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$768-$9,210
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (5%)
5%-$189-$2,268
Total operating expenses: (52%)
52%-$1,832-$21,978

Cash Flow


Monthly Yearly
Net operating income:
$1,458 $17,496
Mortgage payments:
-$2,895 -$34,740
Cash flow:
$1,437 $17,244