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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$289,000

For Sale - Active
5560 Rosehill Rd Unit 201, Sarasota, FL 34233
2 Beds
2 Baths
1,316 Square Feet
0.00 Acres Lot
Built in 2002
For Sale - Active
1 Units
Checked: 21 hours ago
Updated: Jun 18, 2025 at 03:50AM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$209
Cap Rate
5.3%
Cash-on-Cash Return
-3.8%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.3%

Property Description


0.00 Acres Lot
Built in 2002
For Sale - Active
1 Units

One or more photo(s) has been virtually staged. Discover the beauty of maintenance-free living in this beautiful 2-Bedroom, 2-Bathroom condo nestled within the vibrant and friendly gated community of Admirals Walk. As you step inside this naturally bright unit, you’ll immediately feel the sense of space and style, enhanced by the open layout with vaulted ceilings that lives large. Offering a split floor plan, both bedrooms feature their own on-suite baths with walk-in closets, providing convenience and privacy. The bedrooms are located on the same floor as the laundry room for added ease. A highlight of this condo is the versatile loft space upstairs, perfect for an office, game room, gym, additional sleep space or whatever you envision to suit your lifestyle. It's an ideal sanctuary for relaxation or productivity, offering flexibility to meet your individual needs. Your homeowner dues provide an impressive array of amenities, including internet, cable, water, sewer, trash and recycling services, insurance, exterior and grounds maintenance, pest control, community security, and dedicated management. Experience a hassle-free lifestyle, whether you’re looking for a permanent residence or a vacation getaway from chilly northern winters. Admirals Walk offers a plethora of amenities for residents to enjoy, including a clubhouse, modern gym, meeting room, a game room, and a beautifully maintained pool with a relaxing jacuzzi. This gated, pet-friendly community ensures safety and convenience with 24/7 security, allowing you to enjoy peace of mind. Location is paramount, and this remarkable condo is just minutes from I-75, the pristine beaches of Siesta Key, shopping, dining, and the vibrant scene of downtown Sarasota. Don’t miss out on this extraordinary opportunity to embrace a lifestyle of comfort and convenience in Admirals Walk. Schedule your private showing today and experience firsthand the charm and elegance of this fabulous condo!

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: Open
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Wood
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Shingle

HOA

  • Association: Jaclyn Ponto

Land Information

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

Lot Information

  • Parcel ID: 0094111213
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 2002

Tax Information

  • Annual Tax: $2,966

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Sarasota

Listing Details


Listed by:
Jessie Bonner
SARABAY REAL ESTATE INC
(941) 356-3182

Source:
Stellar MLS
MLS#: A4633364
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$209
Cap Rate
5.3%
Cash-on-Cash Return
-3.8%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.3%

Purchase Details

Find an Agent

Purchase price:
$289,000
Amount financed:
-$231,200
Down payment:
$57,800
Closing costs:
$8,670
Rehab costs:
$0
Initial cash invested:
$66,470
Square feet:
1,316
Cost per square foot:
$220
Monthly rent per square foot:
$1.67

Financing Details

Find a Lender

Loan amount:
$231,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,480
Property tax:
$247
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,881

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$247-$2,967
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (36%)
36%-$797-$9,567

Cash Flow


Monthly Yearly
Net operating income:
$1,271 $15,252
Mortgage payments:
-$1,480 -$17,760
Cash flow:
$209 $2,508