INNOVATIVE THINKING IN REAL ESTATE
Real Estate Opportunity Income Producing Properties
Real Estate Opportunity Completely Renovated
TYPE: CONDO 1 Bed / 1 Bath Sq. Ft. 663
Breeze of Galloway 21000 SW 87 Ave No. 307 Miami, FL 33189
Sales Price
$ 101,750
$200,000 $150,000
$165,000
$100,000
$109,395
$105,000
$101,750
$50,000 $25,000 $0
Estimated Monthly Rent:
$
965
Estimated R/P Taxes / Mth:
$
101
HOA’s:
$
143
Prop. Man:
$
80
NOI:
$
641
CAP:
Historic High
Replacement Value
Fair Market Value
7.56%
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:TDP 9
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 3 Bed / 2 Bath Sq. Ft. 1,126
Vista Trace 3 15470 SW 284 St 3107 Homestead, FL 33033
Sales Price
$ 115,750
$200,000 $195,000
$150,000
$185,790
$100,000
$117,000
$115,750
$50,000 $25,000 $0
Estimated Monthly Rent:
$
950
Estimated R/P Taxes / Mth:
$
94
HOA’s:
$
286
Prop. Man:
$
80
NOI:
$
491
CAP:
Historic High
Replacement Value
Fair Market Value
5.09%
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:TDP 1
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 3 Bed / 2 Bath Sq. Ft. 2,030
Wimbledon Townhomes 1837 NW 56th Ter #26 Lauderhill Fl 33313-4034
Sales Price
$ 139,300
$250,000 $239,000
$233,450
$200,000 $150,000 $140,000
$139,300
$100,000 $50,000 $0
Estimated Monthly Rent:
$
1,315
Estimated R/P Taxes / Mth:
$
45
HOA’s:
$
236
Prop. Man:
$
80
NOI:
$
954
CAP:
Historic High
Replacement Value
Fair Market Value
8.22%
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:TBP 22
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 1 Bed / 1 Bath Sq. Ft. 699
Silver Palms Condominium 1201 SW 50 AVE #212 NORTH LAUDERDALE, FL 33068
Sales Price
$ 79,750
$200,000 $150,000
$157,500
$100,000
$115,335 $82,000
$79,750
$50,000 $25,000 $0
Estimated Monthly Rent:
$
750
Estimated R/P Taxes / Mth:
$
64
HOA’s:
$
202
Prop. Man:
$
80
NOI:
$
404
CAP:
Historic High
Replacement Value
Fair Market Value
6.07%
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:TBP 20
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 2 Bed / 2 Bath Sq. Ft. 1,174
Serenity Place 4310 Crystal Lake Dr #b7 Pompano Beach Fl 33064
Sales Price
$ 103,000
$200,000
$198,000
$193,710
$150,000 $100,000
$107,000
$103,000
$50,000 $25,000 $0
Estimated Monthly Rent:
$
1,200
Estimated R/P Taxes / Mth:
$
68
HOA’s:
$
300
Prop. Man:
$
80
NOI:
$
752
CAP:
Historic High
Replacement Value
Fair Market Value
8.76%
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:RBP 4
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 3 Bed / 2 Bath Sq. Ft. 1,194
Caribbean Isles Villas 375 NE 26 AVE No. 104 Homestead FL 33033
Sales Price
$ 101,750
$250,000 $200,000
$225,000 $197,010
$150,000 $100,000
$105,000
$101,750
$50,000 $0
Estimated Monthly Rent:
$
1,000
Estimated R/P Taxes / Mth:
$
167
HOA’s:
$
238
Prop. Man:
$
80
NOI:
$
514
CAP:
Historic High
Replacement Value
Fair Market Value
6.07%
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:MDP 19
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 2 Bed / 2 Bath Sq. Ft. 914
Shoma Condo Keys Cove 1661 SE 28 ST No. 103 Homestead FL 33033
Sales Price
$ 87,200
$200,000 $150,000
$160,000
$150,810
$100,000 $89,000
$87,200
$50,000 $25,000 $0
Estimated Monthly Rent:
$
900
Estimated R/P Taxes / Mth:
$
145
HOA’s:
$
225
Prop. Man:
$
80
NOI:
$
449
CAP:
Historic High
Replacement Value
Fair Market Value
6.18%
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:MDP 16
www.thesolutiongroup.net
Real Estate Opportunity Completely Renovated
TYPE: CONDO 2 Bed / 1 Bath Sq. Ft. 1,013
Arbor Keys Condo 4425 Treehouse LN No. B Tamarac FL 33319
Sales Price
$ 98,300
$200,000 $174,000
$150,000
$167,145
$100,000
$99,900
$98,300
$50,000 $25,000 $0
Estimated Monthly Rent:
$
925
Estimated R/P Taxes / Mth:
$
71
HOA’s:
$
295
Prop. Man:
$
80
NOI:
$
479
CAP:
Historic High
Replacement Value
Fair Market Value
5.85%
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:CBP 7
www.thesolutiongroup.net
Real Estate Opportunity
Jose Maria De Guzman - Director of Sales 786.271.7944 josemaria@thesolutiongroup.net Two NE 40th Street, Suite 204 Miami, Florida 33137 www.thesolutiongroup.net
INNOVATIVE THINKING IN REAL ESTATE