|
Hi-Rise Condos
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UNIT # |
COMPLEX |
BR |
LIST $ |
YR. HOA FEES |
INS AS. |
TAXES |
UTILITIES |
YR EXPENSES |
RENTAL INCOME |
|
|
|
|
|
|
|
|
|
|
| 903 |
Surfmaster |
1 |
$115,000.00 |
$ 6,336.00 |
$ - |
$ 1,014.00 |
$ 800.00 |
$ 8,500.00 |
$ 10,914.10 |
| 1510 |
Waters Edge |
1 |
$129,900.00 |
$ 5,132.29 |
$ 1,376.29 |
$ 1,753.65 |
$ 600.00 |
$ 7,835.94 |
$ - |
| C5 |
Horizon East |
1 |
$137,500.00 |
$ 2,496.00 |
$ - |
$ 1,856.25 |
$ 800.00 |
$ 5,502.25 |
$ 16,600.00 |
| 1506 |
Waters Edge |
1 |
$144,000.00 |
$ 5,276.05 |
$ 1,376.29 |
$ 1,944.00 |
$ 600.00 |
$ 8,170.05 |
$ 18,000.10 |
| 1205 |
Waters Edge |
1 |
$144,500.00 |
$ 5,252.29 |
$ 1,376.29 |
$ 1,950.75 |
$ 600.00 |
$ 8,153.04 |
$ - |
| 1507 |
Waters Edge |
1 |
$145,000.00 |
$ 5,252.29 |
$ 1,376.29 |
$ 1,957.50 |
$ 800.00 |
$ 8,359.79 |
$ 14,000.00 |
| 1009 |
Waters Edge |
1 |
$146,000.00 |
$ 5,288.05 |
$ 1,376.29 |
$ 1,971.00 |
$ 800.00 |
$ 8,409.05 |
$ - |
| 1511 |
Royal Gardens |
2* |
$149,900.00 |
$ 6,402.00 |
$ 1,494.00 |
$ 2,023.65 |
$ - |
$ 8,725.65 |
$ 15,000.00 |
| 1005 |
Waters Edge |
1 |
$149,900.00 |
$ 5,120.29 |
$ 1,376.29 |
$ 2,023.65 |
$ 600.00 |
$ 8,093.94 |
$ - |
| C4 |
Horizon East |
2 |
$149,900.00 |
$ 4,368.00 |
$ - |
$ 2,023.65 |
$ 1,000.00 |
$ 7,791.65 |
$ 5,400.09 |
| 1404 |
Waters Edge |
1 |
$151,000.00 |
$ 5,132.29 |
$ 1,376.29 |
$ 2,038.50 |
$ 600.00 |
$ 8,120.79 |
$ 21,000.09 |
| 1008 |
Waters Edge |
1 |
$158,000.00 |
$ 5,132.29 |
$ 1,376.29 |
$ 2,133.00 |
$ 800.00 |
$ 8,415.29 |
$ - |
| 606 |
Waters Edge |
1 |
$159,200.00 |
$ 5,275.09 |
$ 1,376.29 |
$ 2,149.20 |
$ 800.00 |
$ 8,574.29 |
$ - |
| 1205 |
Royal Gardens |
1 |
$169,900.00 |
$ 6,402.00 |
$ 1,494.00 |
$ 2,293.65 |
$ - |
$ 9,045.65 |
$ 10,000.00 |
| 208 |
Waters Edge |
1 |
$169,900.00 |
$ 5,252.29 |
$ 1,376.29 |
$ 2,293.65 |
$ 800.00 |
$ 8,695.94 |
$ 14,041.00 |
| 501 |
Royal Gardens |
3 |
$174,900.00 |
$ 9,032.00 |
$ 2,072.00 |
$ 2,361.15 |
$ - |
$11,843.15 |
$ 16,297.09 |
| 901 |
Royal Gardens |
3 |
$174,900.00 |
$ 8,868.00 |
$ 1,908.00 |
$ 2,361.15 |
$ - |
$11,679.15 |
$ 25,000.00 |
| 1603 |
Royal Gardens |
2* |
$189,900.00 |
$ 9,978.00 |
$ 1,494.00 |
$ 2,563.65 |
$ - |
$12,841.65 |
$ - |
| C3 |
Horizon East |
2 |
$198,000.00 |
$ 4,368.00 |
$ - |
$ 2,673.00 |
$ 1,000.00 |
$ 8,441.00 |
$ - |
| PH-H |
Surfmaster |
3 |
$250,000.00 |
$15,852.00 |
$ - |
$ 3,375.00 |
$ 1,200.00 |
$20,877.00 |
$ - |
| 115 |
Royal Gardens |
2* |
$255,000.00 |
$ 6,402.00 |
$ 1,494.00 |
$ 3,442.50 |
$ - |
$10,144.50 |
$ - |
| 402 |
Waters Edge |
2 |
$259,900.00 |
$ 5,191.00 |
$ 907.00 |
$ 3,508.65 |
$ 1,000.00 |
$10,099.65 |
$ 26,321.00 |
| 102 |
One Ocean Place |
2 |
$279,000.00 |
$ 6,408.00 |
$ - |
$ 3,766.50 |
$ 1,000.00 |
$11,574.50 |
$ - |
| 608 |
One Ocean Place |
2 |
$279,000.00 |
$ 6,060.00 |
$ - |
$ 3,766.50 |
$ 1,000.00 |
$11,226.50 |
$ 22,329.10 |
| 201 |
Surfmaster |
3 |
$289,900.00 |
$ 8,868.00 |
$ - |
$ 3,913.65 |
$ 1,200.00 |
$14,431.65 |
$ 27,287.10 |
| 212 |
Surfmaster |
3 |
$289,900.00 |
$ 7,620.00 |
$ - |
$ 3,913.65 |
$ 1,200.00 |
$13,183.65 |
$ 19,549.10 |
| 204 |
Surfmaster |
2 |
$294,000.00 |
$ 6,564.00 |
$ - |
$ 3,969.00 |
$ 1,000.00 |
$11,933.00 |
$ 24,000.10 |
| 1208 |
One Ocean Place |
3 |
$299,000.00 |
$ 6,060.00 |
$ - |
$ 4,036.50 |
$ 1,200.00 |
$11,746.50 |
$ 16,945.00 |
| 203 |
Surfmaster |
3 |
$299,900.00 |
$ 8,868.00 |
$ - |
$ 4,048.65 |
$ 1,200.00 |
$14,566.65 |
$ 27,287.10 |
| 614 |
Surfmaster |
3 |
$299,900.00 |
$ 8,868.00 |
$ - |
$ 4,048.65 |
$ 1,200.00 |
$14,566.65 |
$ - |
| 1512 |
Waters Edge |
3 |
$308,000.00 |
$ 6,208.00 |
$ 1,618.00 |
$ 4,158.00 |
$ 800.00 |
$11,616.00 |
$ 25,065.10 |
| 106 |
Atalaya Towers |
3 |
$309,000.00 |
$ 5,631.96 |
$ - |
$ 4,171.50 |
$ 1,200.00 |
$11,453.46 |
$ - |
| 605 |
Atalaya Towers |
3 |
$309,000.00 |
$ 5,700.00 |
$ - |
$ 4,171.50 |
$ 1,200.00 |
$11,521.50 |
$ - |
| 703 |
One Ocean Place |
2 |
$315,000.00 |
$ 6,468.00 |
$ - |
$ 4,252.50 |
$ 1,000.00 |
$12,120.50 |
$ - |
| 1412 |
Waters Edge |
3 |
$328,000.00 |
$ 6,194.08 |
$ 1,618.00 |
$ 4,428.00 |
$ 800.00 |
$11,872.08 |
$ - |
| 202 |
One Ocean Place |
2 |
$329,000.00 |
$ 6,060.00 |
$ - |
$ 4,441.50 |
$ 1,000.00 |
$11,901.50 |
$ - |
| 209 |
One Ocean Place |
2 |
$329,000.00 |
$ 6,468.00 |
$ - |
$ 4,441.50 |
$ 1,000.00 |
$12,309.50 |
$ 24,027.00 |
| 1103 |
One Ocean Place |
2 |
$329,000.00 |
$ 6,468.00 |
$ - |
$ 4,441.50 |
$ 1,000.00 |
$12,309.50 |
$ - |
| 202 |
Surfmaster |
3 |
$334,000.00 |
$ 8,868.00 |
$ - |
$ 4,509.00 |
$ 1,200.00 |
$15,027.00 |
$ 19,272.00 |
| 605 |
Horizon East |
3 |
$335,000.00 |
$ 6,396.00 |
$ 936.00 |
$ 4,522.50 |
$ 1,200.00 |
$12,568.50 |
$ 15,600.00 |
| 1008 |
One Ocean Place |
2 |
$339,000.00 |
$ 6,468.00 |
$ - |
$ 4,576.50 |
$ 1,000.00 |
$12,444.50 |
$ 22,105.00 |
| 212 |
Waters Edge |
3 |
$339,900.00 |
$ 6,178.00 |
$ 1,618.00 |
$ 4,588.65 |
$ 800.00 |
$12,016.65 |
$ 25,704.10 |
| 303 |
Atalaya Towers |
3 |
$349,900.00 |
$ 5,631.96 |
$ - |
$ 4,723.65 |
$ 1,200.00 |
$12,005.61 |
$ 18,000.00 |
| 502 |
Atalaya Towers |
3 |
$359,000.00 |
$ 5,640.00 |
$ - |
$ 4,846.50 |
$ 1,200.00 |
$12,136.50 |
$ 6,785.00 |
| 803 |
Atalaya Towers |
3 |
$359,999.00 |
$ 8,268.00 |
$ - |
$ 4,859.99 |
$ 1,200.00 |
$14,777.99 |
$ - |
| 1204 |
Atalaya Towers |
3 |
$395,000.00 |
$ 5,700.00 |
$ - |
$ 5,332.50 |
$ 1,200.00 |
$12,682.50 |
$ 18,000.00 |
| 202 |
Atalaya Towers |
3 |
$399,000.00 |
$ 5,640.00 |
$ - |
$ 5,386.50 |
$ 1,200.00 |
$12,676.50 |
$ 6,785.10 |
| 701 |
Waters Edge |
3 |
$435,000.00 |
$ 5,818.00 |
$ 1,618.00 |
$ 5,872.50 |
$ 1,200.00 |
$13,340.50 |
$ 24,639.09 |
| 1702 |
Atalaya Towers |
3 |
$450,000.00 |
$ 5,700.00 |
$ - |
$ 6,075.00 |
$ 1,200.00 |
$13,425.00 |
$ - |
| PH-E |
Surfmaster |
3 |
$475,000.00 |
$14,256.00 |
$ - |
$ 6,412.50 |
$ 1,200.00 |
$22,318.50 |
$ 39,111.09 |
| 1206 |
One Ocean Place |
3 |
$489,000.00 |
$ 7,632.00 |
$ - |
$ 6,601.50 |
$ 1,200.00 |
$15,883.50 |
$ 15,408.09 |
| 1205 |
One Ocean Place |
3 |
$735,900.00 |
$ 7,548.00 |
$ - |
$ 9,934.65 |
$ 1,200.00 |
$19,132.65 |
$ - | |