PendingPhoto 1 of 14
1800 NW 119th St # 104, Miami FL 33167
About this home
Investor Opportunity! Tenant-occupied 2-bedroom, 2-bath condo with lease in place through January 15, 2027, providing immediate rental income from day one. Features include updated flooring, updated cabinetry, spacious living and dining areas, private balcony with water views, assigned parking, and gated community access. Conveniently located near major highways, shopping, dining, and public transportation. Ideal for investors seeking a cash-flowing asset with an established tenant already in place. Cash and conventional financing only. 24-hour notice required for showings.
Features
- First Floor Entry
- Other
- Open Balcony
- Garden View
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $1,137
- HOA
- $350 / 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.
Schedule a tour
Request a private or video tour with a local agent.
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.
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.