All listings
Active
Active1 / 28
Photo 1 of 28
Waterfront · Condominium
$165,000$330 / sqft
4730 Pine Tree Dr # 17, Miami Beach FL 33140
Listed
1
Bedrooms
1
Bathrooms
500 sqft
Interior
1948
Year built
$550 / mo
HOA
Condominium
Type
About this home
Bring your own vision and create your own charming waterfront retreat! This spacious, 500 sq. ft. CO-OP is filled with natural light and offers beautiful intracoastal water views from its many windows. Located on the second floor, this unit has wonderful potential and is ready to be transformed. The compact galley style kitchen features white cabinetry a gas cooktop and a one of a kind handcrafted mosaic design that adds color and artistic charm. Enjoy the properties beautiful tree covered walkway, swimming pool and convenient laundry facilities. Cash purchase only.
Features
- Other
- Intracoastal View
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$1,384
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $834
- HOA
- $550 / mo
Illustration only — not a loan offer, quote, or commitment. We are not a lender and neither offer nor arrange financing. 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 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.