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
Photo
Photo
Photo
Photo
See all photos

$939,000

For Sale - Active
200 Ocean Trail Way Apt 903, Jupiter, FL 33477
2 Beds
2 Baths
1,170 Square Feet
0.00 Acres Lot
Built in 1976
For Sale - Active
Units n/a
Checked: 8 hours ago
Updated: Apr 20, 2025 at 07:00AM

Investment Summary


Monthly Cash Flow
-$70
Cap Rate
6.2%
Cash-on-Cash Return
-0.4%
Debt Coverage Ratio
0.99
Internal Rate of Return (5 years)
3.6%

Property Description


0.00 Acres Lot
Built in 1976
For Sale - Active
Units n/a

Poseidon himself couldn’t design a more perfect paradise. With soothing ocean breezes and dramatic views from every room, this beautifully updated 10th floor unit is the epitome of coastal glamour. Enjoy beach scenes from 2 light-filled bedrooms, living room, & a central kitchen. Features include 2 full bathrooms, a balcony for relaxing, storage galore. The community offers a unique resort lifestyle w/ pristine shoreline, fitness room, tennis courts, 2 pools, grills, 2 hot tubs, social rooms, walking trails, garage parking. The ideal residence for optimal adventure & relaxation. Access to Jupiter Resort & Spa, movie theater, 18-hole golf course, shops & exceptional restaurants. A golf cart taxi will even take you there!

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: Assigned, Covered, Guest, OneSpace
  • Details: Assigned, Covered, Guest
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 13

HOA

  • Has HOA: Yes
  • HOA Fee: $1,054/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 30434105060009030
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: HighRise
  • Year Built: 1976

Tax Information

  • Annual Tax: $10,854

Utilities

  • Heating: Electric
  • Cooling: Central Air, Electric

Location

  • County: Palm Beach

Listing Details


Listed by:
Brent Robertson
Coldwell Banker Realty
(239) 370-4853

Source:
MIAMI REALTORS MLS
MLS#: A11728751
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$70
Cap Rate
6.2%
Cash-on-Cash Return
-0.4%
Debt Coverage Ratio
0.99
Internal Rate of Return (5 years)
3.6%

Purchase Details

Find an Agent

Purchase price:
$939,000
Amount financed:
-$751,200
Down payment:
$187,800
Closing costs:
$28,170
Rehab costs:
$0
Initial cash invested:
$215,970
Square feet:
1,170
Cost per square foot:
$803
Monthly rent per square foot:
$8.46

Financing Details

Find a Lender

Loan amount:
$751,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$4,942
Property tax:
$905
Insurance:
$693
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,540

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$9,900 $118,800
Vacancy loss: (6%)
6% -$594 -$7,128
Operating income:
$9,306 $111,672

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$905-$10,854
Insurance: (7%)
7%-$693-$8,316
Property management: (8%)
8%-$792-$9,504
Repairs & maintenance: (5%)
5%-$495-$5,940
Capital expenditures: (5%)
5%-$495-$5,940
HOA fees: (11%)
11%-$1,054-$12,648
Total operating expenses: (45%)
45%-$4,434-$53,202

Cash Flow


Monthly Yearly
Net operating income:
$4,872 $58,464
Mortgage payments:
-$4,942 -$59,304
Cash flow:
$70 $840