2453 SW 17th St · Miami, FL 33145

$1,150,000

3 bd · 2.0 ba · 2,211 sqft · MultiFamily public records · 20 Days on market

Built 1924

---

Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +21.4/30.0
• ARV discount +7.5/15.0
• DSCR +6.8/10.0
• 1% rule +5.4/10.0
• Schools +4.2/10.0
• Livability +3.9/5.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Excellent Investment Opportunity in the Heart of Miami! Income-producing property in a high-demand rental area. The owner currently operates Airbnb rentals with strong income potential. Features a new roof (2024) and three separate units with independent entrances. The front unit offers 3 bedrooms and 2 bathrooms and is currently used full-time as an Airbnb. The second unit, located behind the main house, is a spacious 1-bedroom, 1-bathroom residence. The detached rear cottage also features 1 bedroom and 1 bathroom. Property includes two private patios, two sets of washers and dryers, and a large gated parking area for all units. Ideal for investors seeking immediate cash flow, short-term r

Key facts

• Strong rental demand
• Two private patios
• Three separate units

Tags

• NEW ROOF
• THREE SEPARATE UNITS
• INDEPENDENT ENTRANCES
• TWO PRIVATE PATIOS
• LARGE GATED PARKING AREA
• STRONG RENTAL DEMAND

Property features AI

Finance

• Financial info: Units are rented month-to-month; Rents: three 1-bed units at $1,900 each; one 3-bed unit at $4,500

Exterior

• Parking: 6 total parking spaces; Each unit includes reserved parking spaces
• Utilities: Cable available; Public sewer
• Home design: Single-story building
• Construction: Block construction; Concrete and shingle roof
• Exterior features: Less than a quarter acre lot

Interior

• Bedrooms: Three 1-bed units; One 3-bed unit
• Flooring: Ceramic tile; Laminate
• Bathrooms: Three 1-bath units; One 2-bath unit
• Heating & cooling: Ceiling fans; Zoned cooling
• Interior features: Ceramic tile flooring; Laminate flooring

What this means for you Summary

Snapshot

• This is a 3 × 3-bed/2-bath units multifamily listed at $1.15M.

Deal economics

• At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $567/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($12k rent vs $1.15M).
• Recommended offer: $1.13M (1.5% below list) — sets the bar for market timing.
• Cap rate 8.1% vs local median 1.9% in Miami — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 78/100 on livability (#177 in FL, #2,724 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
• Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Shenandoah Elementary School (math 42% / reading 42%, grade F, #1,403 of 2,144 statewide, top 67%, 787 students, 72% FRL); Shenandoah Middle School (math 34% / reading 44%, grade F, #381 of 571 statewide, top 67%, 1,296 students, 72% FRL); Miami Senior High School (math 21% / reading 41%, grade F, #429 of 667 statewide, top 65%, 2,905 students, 69% FRL).
• Zoned-school proficiency averages 37% at this address vs 50% district-wide (-12 pts) — the specific schools serving this property underperform the Miami-Dade average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising (+2.7%/yr); 225 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $34k of value loss. Plan a longer hold.
• Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 20 days — a 2% lower offer ($1.13M) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $660k; list at $1.15M implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $1,132,750 (1.5% below list)

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.04% ✓
• Cap rate: 8.07%
• Cash-on-cash: 6.34%
• DSCR: 1.28
• GRM: 8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.73% rent growth · sell at horizon

5-year hold

• IRR: -6.8%
• Equity multiple: 0.75×
• Total profit: $-81,172
• Equity at exit: $171,469

10-year hold

• IRR: 2.5%
• Equity multiple: 1.17×
• Total profit: $55,869
• Equity at exit: $99,431

Cash invested: $322,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Florida: 87 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 33145

• Rents YoY: 2.7%
• Active inventory: 225
• Price-to-rent: 24.0×

Monthly cashflow live

• Estimated rent: $11,978 medium
• Mortgage (P&I): −$6,031
• Tax from tax record: −$1,251 /mo · $15,017/yr
• Insurance: −$479
• HOA: −$0
• Vacancy / Maint / Mgmt: −$2,515
• Net cashflow: $1,701

Break-even live

Break-even rent $9,824

Max offer price $1,150,000

Occupancy floor 81%

Sensitivity live

Price	-10% $2,352	-5% $2,027	+0% $1,701	+5% $1,376	+10% $1,050
Rent	-10% $755	-5% $1,228	+0% $1,701	+5% $2,174	+10% $2,648
Rate	-1.0pp $2,280	-0.5pp $1,994	base $1,701	+0.5pp $1,403	+1.0pp $1,100

3-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 3× units	3	2	$11,979
Total (3 units)			$11,978

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $287,500
• Closing costs: $34,500
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1710 SW 27th Ave Unit 1272101P Miami, FL	1.0–5.0	1.0–4.0	1716	$11,847	$6.90	9d	3	0.23mi
1826 Fairhaven Pl Miami, FL	4.0	3.5	2928	$21,000	$7.17	26d	1	1.48mi
1826 Fairhaven Pl Miami, FL	4.0	3.5	2928	$21,000	$7.17	9d	1	1.48mi
290 Shore Dr E #290 Miami, FL	4.0	4.0	2314	$18,500	$7.99	13d	1	1.49mi

Listing history 13 events

1. 2026-06-21
   days on market $1,150,000 Active 20 DOM
2. 2026-06-18
   days on market $1,150,000 Active 17 DOM
3. 2026-06-17
   days on market $1,150,000 Active 16 DOM
4. 2026-06-16
   days on market $1,150,000 Active 15 DOM
5. 2026-06-15
   days on market $1,150,000 Active 14 DOM
6. 2026-06-13
   days on market $1,150,000 Active 12 DOM
7. 2026-06-09
   days on market $1,150,000 Active 8 DOM
8. 2026-06-08
   days on market $1,150,000 Active 7 DOM
9. 2026-06-07
   days on market $1,150,000 Active 6 DOM
10. 2026-06-04
    days on market $1,150,000 Active 3 DOM
11. 2026-06-03
    days on market $1,150,000 Active 2 DOM
12. 2026-06-02
    remarks 699-char remark
13. 2026-06-02
    listed $1,150,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

• Current annual tax: $15,017 · $1,251/mo
• Projected year-2 tax: $15,017 · $1,251/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 30 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $143,736
• − Mortgage interest: −$64,418
• − Property taxes: −$15,017
• − Insurance: −$5,750
• − Repairs & maintenance: −$11,499
• − Management: −$11,499
• − Depreciation: −$33,455
• Taxable income: $2,099
• Est. tax owed @ 24.0%: −$504
• After-tax cash flow: $19,912/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Miami-Dade
• NCES district ID: 1200390
• Math proficiency: 45% ▼ -16.00%
• Reading proficiency: 54% ▼ -5.00%
• Median HH income: $43,928
• Composite: 41.76/100
• National rank: #3397
• State rank: #40 of 73 in FL

Livability — Miami

• Score: 78/100
• State rank: #177
• US rank: #2724

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment C- Housing B- Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Miami, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 827,308
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 29,761
• Household income: $73,995
• Rent vs Own: 44.1% rent · 55.9% own
• Severe rent burden: 1517.0

Population outlook (Miami-Dade County) Hauer SSP2

• Today (2025): 3,126,439 people
• By 2030: 3,325,765 · +6.4%
• By 2040: 3,697,561 · +18.3%
• By 2050: 4,012,134 · +28.3%
• By 2075: 4,605,612 · +47.3%
• By 2100: 4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (79%)
• Race & ethnicity: Hispanic / Latino 79% Two or more races 51% White 16% Asian 1% Black 1%
• Hispanic origin (detail): Mexican 1% Puerto Rican 2% Cuban 41% Dominican 2% Salvadoran 2%
• Common ancestry: Estonian 2% Scotch-Irish 1% Italian 1%
• Foreign-born: 59% · Canada, Jamaica, Dominican Republic
• Languages at home: 13% English-only · Spanish 83% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Miami-Dade

• 2024 margin: R (+11.4) · D 43.9% · R 55.4%
• 2008→2024 swing: -27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
• All cycles: 2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -657.80%
• Current HPI: 485.4573
• Rent YoY: ▲ 2.73%
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+7319.4% since first listed

19 events — show timeline

• 2026-06-01 Listed $1,150,000 MARMLS
• 2026-03-06 Rental Removed $3,999 TURBOTENANT
• 2026-02-03 Listed for Rent $3,999 TURBOTENANT
• 2025-08-19 Listing Removed — MARMLS
• 2025-06-25 Price Changed $999,998 MARMLS
• 2025-04-29 Price Changed $1,099,000 MARMLS
• 2025-04-03 Listed $1,119,000 MARMLS
• 2024-12-20 Listing Removed — MARMLS
• 2024-11-18 Price Changed $1,070,000 MARMLS
• 2024-10-09 Listing Removed — MARMLS
• 2024-10-09 Listed $1,120,000 MARMLS
• 2024-09-22 Listed $1,120,000 MARMLS
• 2022-08-11 Sold (Public Records) $660,000 Public Records
• 2022-08-10 Sold (MLS) $660,000 Beaches MLS
• 2022-06-21 Listed $690,000 Beaches MLS
• 2022-06-20 Listing Removed — Beaches MLS
• 2022-05-17 Listed $699,000 Beaches MLS
• 1972-05-01 Sold (Public Records) $20,500 Public Records
• 1972-03-01 Sold (Public Records) $15,500 Public Records

Property tax history

+15.5%/yr

Latest (2025): $15,017 · +13.2% YoY. Source: county tax records.