Midtown East · Key West
Check affordabilityPublic listing source · Sep 25, 2026
- Modeled cap rate
- 4.5%
- Modeled annual NOI
- $44.49K
- Asking $/SF
- $590
- Est. cash flow / mo · cash
- $3,478
Estimated surplus of $3,478/mo at the source asking price.
How these numbers work
Modeled cap rate. Your annual NOI scenario divided by your $999,000 purchase-price assumption. This is an estimate, not seller-verified income. 14 inputs match editable planning allowances, not verified expenses or market quotes.
Modeled annual NOI. Your annual income less modeled operating expenses. Excludes financing, capital reserves and income taxes. Uses your purchase-price assumption for buyer property taxes. 14 inputs match editable planning allowances, not verified expenses or market quotes.
Asking $/SF. Source asking price divided by reported property square feet. It does not use lot area or your saved offer.
Est. cash flow / mo · cash. After operating costs, debt and recurring capital reserves. Editable planning allowances, not verified expenses or market quotes. Source figures remain unverified. Cash flow is before income tax.
Asking $/unit · $499.5K. Source asking price divided by reported units included in this offering. A single condo or house is one offered unit; legal unit count still requires verification.
Your modeled cash flow: $3,478 / month; downside: $2,734 / month.










