All listings
Active
Active1 / 23
Photo 1 of 23
Single Family Residence
$2,600,000$803 / sqft
4400 NE 1st Ave, Miami FL 33137
Listed
3
Bedrooms
2
Bathrooms
3,237 sqft
Interior
1925
Year built
None
HOA
Single Family Residence
Type
About this home
Build your dream home in Historic Buena Vista, just steps from the world-renowned Miami Design District. Situated on a prime corner lot, the existing home has already been stripped to the studs, offering a valuable head start for redevelopment. Included in the sale are draft architectural plans, renderings, and a survey for a modern two-story residence featuring 4 bedrooms, 3.5 bathrooms, and 3,904 sq ft of total living space—including a detached 232 sq ft casita complete with a full bathroom and kitchen. The design also includes two off-street parking spaces and a pool, all set on a 5,500 sq ft lot. Enjoy exceptional walkability to Miami’s finest luxury shopping, dining, and art galleries, with convenient access to Midtown, Wynwood, Miami Beach, and Miami International Airport.
Features
- First Floor Entry
- Other
- Open Balcony
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$13,147
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $13,147
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 3-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $3,200–$5,000.That is what landlords ask, not what units let for — edit it if you know better.
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 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. We are not a lender and neither offer nor arrange financing. 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.