All listings
Active
Active1 / 24
Photo 1 of 24
Single Family Residence
$610,000$426 / sqft
2235 NW 35th St, Miami FL 33142
Listed
4
Bedrooms
3
Bathrooms
1,431 sqft
Interior
1925
Year built
None
HOA
Single Family Residence
Type
About this home
Turn-key 4-bedroom, 3-bathroom residence located in the heart of Allapattah. This property features an open-concept layout with a contemporary kitchen equipped with quartz countertops and premium stainless steel appliances. The primary suite includes a private en-suite bath, complemented by three versatile additional bedrooms. The expansive, fully fenced lot exceeds 7,760 square feet and offers significant development potential under current Miami-Dade zoning, which permits duplex construction. Recent upgrades include a flat roof installed in 2021, new central AC unit, Modern porcelain floors, new bathrooms, LED lightning and much more. Please note that the buyer will assume responsibility for open permits regarding the kitchen and bathroom renovations; there are no outstanding liens or fines. Conveniently situated near schools, retail, dining, and major transportation corridors, this opportunity is available for immediate viewing.
Features
- First Floor Entry
- Family Room
- Fruit Trees
- None
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$3,084
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 4-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $3,800–$9,500.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.