$399,900
Investment Summary
- Monthly Cash Flow
- -$602
- Cap Rate
- 4.3%
- Cash-on-Cash Return
- -7.9%
- Debt Coverage Ratio
- 0.71
- Internal Rate of Return (5 years)
- -3.6%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
NEW LISTING PRICE AND PRICED TO SELL: Just Lovely! Be Prepared To Check Off Your Bucket-List Criteria Boxes. Fully Maintenance-Free Larger Than Most, Second Floor Condo. Located On One Of The More Private "Lake"-Side Sections Within The Gated, Guard On Duty, Established Community Of Sarasota National. The Perfect Fit Of Amenities And Luxurious Lifestyle Is What Comes To Mind. Imagine Yourself Living In A Community Set Within Over 1300 Acres Of A National Audubon Society Signature Bird Sanctuary, Lakes, Rolling Bicycle And Jogging Pathways, Fully Equipped Top Of The Line 7300 Plus Square Feet Fitness Center Featuring A Myriad Of Fitness Classes Which Includes, To Name But A Few, Golf, Tennis, Pickleball Clinics, Massage, Yoga, Piyou, Zumba, Water Aerobics And Pool Yoga In The Year Round Temperature Controlled Resort Pool With Lap Lanes And Hot Tub. A Pool-Side Tiki Bar And Two Full Service Restaurants That Features Special Dining And Social Events Planned By The Full-Time Activity Director Will Offer You The Choice Of The Lifestyle You Had Envisioned For Yourself. Sarasota National's Eighteen Hole Golf Course Is Available With Restrictions As The "Lake" Side Does Not Include Golf Membership. (Shh Lower Fees). There Is Even A Dog Park Overlooking One Of The Lakes Adjacent To The Clubhouse For Your Pup To Have Healthy Exercise And To Make Friends With And Schedule "Play Dates" With The Other Canine Residents. There Is Much That Is Offered In The Areas Outside The Gates As Well: The Venice And Manasota Key Beaches, Boating And Fishing, Venice Isles With Its Quaint Boutiques And Point Of Destination Single Proprietor Restaurants, Outdoor Events, Theater And Concert Options And Of Course More Golf. A New Community Featuring "Downtown Wellen Park" Is Highlighted By An Eight Acre Activity Lake, Food Truck Center, Outdoor Venue, Free Monthly Performances By The Venice Symphony, Highly Positively Reviewed Restaurants And The Spring Training Stadium Of The Braves Is About A Three Mile Ride-Just To Name A Few Highlights That Will Draw You In. Is It An Urban Experience You Crave? Downtown Sarasota And Siesta Key Is About Thirty To Forty-Five Minutes Away. At The End Of Your Day You Will Be Reminded Of Your Ever Changing Naturally Lit Oasis And Return Home Just In Time To Partake In One Of The Many Beautiful SW Florida Sunsets And Watch For Your Favorite Species Of Wild Birds That Grace Sarasota National All Year Round. The Just Under Two Thousand Square Foot, High Ceilings, Open Floor Plan, With Over-Sized Lanai, Greets You Upon Rising Or At The End Of Your Activity-Filled Day With Expansive Lake Views, Two Bedrooms, Large Den/Flex Room And Two Baths. The Primary Bedroom Ensuite, With Lake And Preserve Views, Features An Oversized Walk-In Closet, Modern Tiled Walk-In Shower And Dual Vanities. The Chef-Hobbyist Will Be Quite Satisfied With The Layout Of The Kitchen With A Large Quartz Countertop Island With Dual Sinks And Pristine Milk-Toned Mission Style Cabinets And Closet Pantry. If You Have Been Dreaming Of Living Full Time, Part Time Or Having An Income Producing Property On The Beautiful Gulf-Side Of Florida Now Is Your Opportunity To Own In One Of The Best Communities On One Of The Best Streets And Within One Of The Best Locations In Sarasota National. Furnishings available with separate contract.
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
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Driveway, Garage Door Opener, Ground Level, Guest
- Details: Driveway, Garage Door Opener, Guest, Attached
- 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 Rooms: 7
- # of Stories: 2
Exterior Features
- Exterior Walls Materials: Stucco
- Foundation: Block, Slab
- Roof Type: Hip
- Roof Material: Concrete, Tile
HOA
- Has HOA: Yes
- Association: Arika Malichanh
- Additional Association: Sarasota National Master Association, Inc.
- Additional HOA Fee: $1,134/quarterly
Land Information
- Land Use: Residential
- Land Use Subtype: Condominium Unit
Lot Information
- Parcel ID: 0462021017
- Lot Size: 7405 sqft
Property Information
- Property Type: Condominium
- Style: Contemporary, Florida
- Year Built: 2019
Tax Information
- Annual Tax: $3,782
Utilities
- Water & Sewer: Private
- Heating: Central, Electric, Heat Pump
- Cooling: Central Air, Humidity Control
Location
- County: Sarasota
Listing Details
Investment Summary
- Monthly Cash Flow
- -$602
- Cap Rate
- 4.3%
- Cash-on-Cash Return
- -7.9%
- Debt Coverage Ratio
- 0.71
- Internal Rate of Return (5 years)
- -3.6%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $399,900 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$319,920 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $79,980 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $11,997 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $91,977 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 1,933 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $207 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.60 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $319,920 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.625% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $2,048 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $315 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $217 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $2,580 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $3,100 | $37,200 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$186 | -$2,232 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $2,914 | $34,968 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 10% | -$315 | -$3,783 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$217 | -$2,604 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$248 | -$2,976 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$155 | -$1,860 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$155 | -$1,860 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | 12% | -$378 | -$4,536 |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 47% | -$1,468 | -$17,619 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $1,446 | $17,352 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$2,048 | -$24,576 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $602 | $7,224 |