INNOVATIVE THINKING IN REAL ESTATE
$1 Million Package: Dade, Broward & Palm Beach
Real Estate Opportunity Completely Renovated
TYPE: CONDO 3 Bed / 2 Bath Sq. Ft. 1,044
Marsh Harbour Condo 1984 Freeport Dr. #5202. Riviera beach, FL 33404
Sales Price
$ 95,800
$250,000 $200,000 $182,020 $172,260
$150,000 $100,000
$97,716
$95,800
$50,000 $0
Estimated Monthly Rent:
$
975
Estimated R/P Taxes / Mth:
$
98
HOAs:
$
230
Prop. Man:
$
80
NOI:
$
567
CAP:
Historic High
Replacement Value
Fair Market Value
7.10%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF: B3P 7
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 2 Bed / 2 Bath Sq. Ft. 956
Monterey Condo 911 NE 209 TE #104 North Miami Beach, FL 33179
Sales Price
$ 97,000
$250,000 $200,000 $184,300
$150,000
$157,740 $98,940
$100,000
$97,000
$50,000 $0
Estimated Monthly Rent:
$
1,029
Estimated R/P Taxes / Mth:
$
64
HOA’s:
$
250
Prop. Man:
$
80
NOI:
$
635
CAP:
Historic High
Replacement Value
Fair Market Value
7.86%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVD 36
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 2 Bed / 2 Bath Sq. Ft. 884
Hampton Court Condo 5921 Washington St #122 Hollywood, FL 33023
Sales Price
$ 108,400
$250,000 $200,000
$205,960 $205,960
$150,000 $145,860 $145,860
$100,000
$120,000 $110,000
$108,400 $108,400
$50,000
Estimated Monthly Rent:
$ 1,075
Estimated R/P Taxes / Mth:
$
110
HOA's:
$
243
Prop. Man:
$
80
NOI:
$
642
CAP:
7.11%
$Historic High
Replacement Value
Fair Market Value
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVB 11
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: Townhome Coventry House 2 Bed / 1 Bath Sq. Ft. 943
6603 Win?eld Blvd #B9 Margate, FL 33063
Sales Price
$ 117,000
$300,000 $250,000 $222,300
$200,000 $150,000
$
999
Estimated R/P Taxes / Mth:
$
108
HOA?s:
$
178
Prop. Man:
$
80
NOI:
$
633
$155,595 $119,340 $117,000
$100,000 $0
Estimated Monthly Rent:
Historic High
Replacement Value
Fair Market Value
CAP:
6.49%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF: BVB 13
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 3 Bed / 2 Bath Sq. Ft. 1,344
Mediterranea 4151 Napoli Lake Dr. #108 Riviera Beach, FL 33410
Sales Price
$ 117,200
$300,000 $250,000 $200,000
$222,680
$221,760
$150,000 $119,544
$100,000 $0
Historic High
Replacement Value
Fair Market Value
$117,200
Estimated Monthly Rent:
$
1,160
Estimated R/P Taxes / Mth:
$
175
HOA’s:
$
271
Prop. Man:
$
80
NOI:
$
634
CAP:
6.49%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVP 11
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: Townhome Santa Catalina 2 Bed / 2.5 Bath Sq. Ft. 1,127
1313 N Santa Catalina CR, North Lauderdale, FL 33068
Sales Price
$ 135,000
$300,000 $250,000
$256,500
$200,000 $185,955
$150,000 $137,700
$100,000 $0
Historic High
Replacement Value
Fair Market Value
$135,000
Estimated Monthly Rent:
$
1,100
Estimated R/P Taxes / Mth:
$
183
HOAs:
$
149
Prop. Man:
$
80
NOI:
$
688
CAP:
6.12%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVB 7
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: Townhome Silver Palm Homes
3 Bed / 2.5 Bath Sq. Ft. 1,660
23135 SW 112 CT Miami, FL 33170
Sales Price
$ 160,900
$350,000
$347,000
$300,000 $273,900
$250,000 $200,000
Estimated Monthly Rent:
$
1,200
Estimated R/P Taxes / Mth:
$
190
HOA’s:
$
60
Prop. Man:
$
80
NOI:
$
870
$165,200
$150,000 $0
$160,900
Historic High
Replacement Value
Fair Market Value
CAP:
6.49%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVD 18
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: Townhome Riverside at Biscayne National Park 4 Bed / 3 Bath Sq. Ft. 1,885
27461 SW 138th Ave Homestead, FL 33032
Sales Price
$ 169,000
$350,000 $300,000
$321,100 $311,025
$250,000 $200,000
$
1,275
Estimated R/P Taxes / Mth:
$
141
HOAs:
$
140
Prop. Man:
$
80
NOI:
$
914
$172,380
$150,000 $0
Estimated Monthly Rent:
$169,000
Historic High
Replacement Value
Fair Market Value
CAP:
6.49%
TSG Sales Price
Equal Housing Opportunity. Oral representations cannot be relied upon as correctly stating representations of the developer. For correct representations, reference should be made to the documents required by section 718.503, Florida Statutes, to be furnished by the developer to a buyer or leasee. Not an offer where prohibited by state statutes.
TSG REF:BVD 28
www.thesolutiongroup.net
INNOVATIVE THINKING IN REAL ESTATE
DEAL OF THE WEEK
Luis A. Marin Cuadrado - VP Commercial Operations 786.506.0386 luis@thesolutiongroup.net 2 NE 40th Street, Suite 204 Miami, Florida 33137 www.thesolutiongroup.net
INNOVATIVE THINKING IN REAL ESTATE