All listings
Pending
Pending1 / 24
Photo 1 of 24
1
Bedrooms
1
Bathrooms
806 sqft
Interior
1966
Year built
None
HOA
Condominium
Type
About this home
Completely remodeled 2 bedroom, 1 bath, short distance to Lincoln Rd., Espanola Way and the beaches, walking distance to parks. RARE to find a building with a COVERED assigned parking space. Fully fenced property with a security code entrance door. Windows are impact proof 2023, Roof 2025. Today they are working on new balcony, garage, painting and remodeling, a new deco look for the 12 units building. The apartment offers title floors, granito countertops and stainless steel appliances. It is a corner Unit with a lot of sunlight, bright and charming with a private east facing balcony, ideal for enjoying a sunrise. PLEASE READ REMARKS.
Features
- First Floor Entry
- Elevator
- East Of Us1
- Open Balcony
- Other
- Other Water View
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$1,795
Loan payment and HOA only. Property tax and insurance are significant here and are included.
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 1-bed rentals in Miami Beach, from 200 active listings; the middle half ask $2,350–$4,500.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.