All listings
Active
Active1 / 2
Photo 1 of 2
2
Bedrooms
2
Bathrooms
1,036 sqft
Interior
1972
Year built
$663 / mo
HOA
Condominium
Type
About this home
Opportunity to invest in Miami! Spacious 2-bedroom, 2-bathroom unit featuring tile floors throughout and central A/C. Located in a gated community with 24/7 attended security. Property is currently rented for $1,590/month through September 2026 to a long-time tenant, making this a great investment opportunity with stable income from day one.
Features
- First Floor Entry
- Other
- Open Balcony
- Other View
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$1,669
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $1,006
- HOA
- $663 / mo
Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Run the numbers
We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter rent, property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.