CashFlowRE
Sign in Sign up
2750 NE 183rd St #1607
B Composite 74.73
Why this score? — see what drove the B 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 +28.6/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.3/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0

$189,000

2750 NE 183rd St #1607 · Aventura, FL 33160
1 bd · 1.5 ba · 873 sqft · Condo public records · 154 Days on market
Built 1971 $886/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent opportunity for an owner occupant or investor looking to remodel and flip. Spacious one bedroom one and a half bath on the 16th floor, huge walk in closet tiled throughout 1 bathroom has been nicely upgraded. Breathtaking panoramic views of the Miami sunset. Best location in Aventura first class dining and entertainment within walking distance. 5 minutes to Aventura Mall, Beach and I 95. Building has 24 hour security and guard. Great amenities gym and water front pool.

Key facts

  • City view
  • Private balcony
  • Tennis courts

Tags

PRIVATE BALCONYCITY VIEW24 HOUR SECURITYRECENTLY UPDATED LOBBYTWO POOLSTENNIS COURTS

Property features AI

Finance

  • Financial info: Pets allowed with conditions; restrictions may apply
  • HOA & community: Monthly association fee; Association fee covers amenities, common areas, cable TV, and structure maintenance; Building amenities include barbecue area, picnic area, and elevators

Exterior

  • Parking: One assigned parking space
  • Security: Doorman; Key card entry; Secured lobby; Security guard
  • Utilities: Municipal water; Municipal sewer
  • Home design: Condo/unit in a mid/high-rise building (27 stories); Entry located on level 16; Property is attached
  • Construction: Block construction; Year built unknown
  • Exterior features: Barbecue area; Deck; Bay-front waterfront

Interior

  • Kitchen: Dishwasher; Eat-in kitchen layout
  • Bedrooms: Main-level bedroom
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Bedroom on main level; Closet cabinetry; Eat-in kitchen; Living/Dining room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath condo listed at $189k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $189k).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 2.6% in Aventura — 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 80/100 on livability (#127 in FL, #1,834 nationally) — a professional / high-income tenant draw. Strengths: schools A+, health & safety A+, amenities A; Watch: crime D+, 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.
  • Market conditions: Rents flat; 1870 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $3,544/mo this rent would consume 63% of the median local household income ($67k/yr) (locally 3106% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $996 appreciation (0.5% local appreciation)).
  • 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 154 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y 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 $125k; list at $189k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 25% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-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?
  9. Crime grade is D 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?
  10. 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.
  11. 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.
  12. 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
1.87%
Cap rate
10.24%
Cash-on-cash
14.08%
DSCR
1.63
GRM
4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.53% appreciation · 0.94% rent growth · sell at horizon

5-year hold
IRR
2.1%
Equity multiple
1.10×
Total profit
$5,233
Equity at exit
$59,912
10-year hold
IRR
4.6%
Equity multiple
1.49×
Total profit
$25,879
Equity at exit
$76,166

Cash invested: $52,920 (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.

ZIP-level market 33160

Home prices YoY
0.2%
Rents YoY
0.9%
Active inventory
1870
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$3,544 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$223 /mo · $2,673/yr
Insurance
$79
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$886
Vacancy / Maint / Mgmt
$744
Net cashflow
$194

Break-even live

Break-even rent $3,298
Max offer price $189,000
Occupancy floor 90%

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
$47,250
Closing costs
$5,670
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail condo

Monthly dues
$886 · $10,632/yr
Likely covers
waterpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-06-18
    days on market $189,000 Active 154 DOM
  2. 2026-06-17
    days on market $189,000 Active 153 DOM
  3. 2026-06-16
    days on market $189,000 Active 152 DOM
  4. 2026-06-15
    days on market $189,000 Active 151 DOM
  5. 2026-06-13
    days on market $189,000 Active 149 DOM
  6. 2026-06-09
    days on market $189,000 Active 145 DOM
  7. 2026-06-08
    days on market $189,000 Active 144 DOM
  8. 2026-06-07
    days on market $189,000 Active 143 DOM
  9. 2026-06-04
    days on market $189,000 Active 140 DOM
  10. 2026-06-03
    days on market $189,000 Active 139 DOM
  11. 2026-06-02
    days on market $189,000 Active 138 DOM
  12. 2026-06-01
    days on market $189,000 Active 137 DOM
  13. 2026-05-31
    days on market $189,000 Active 136 DOM
  14. 2026-01-15
    listed $189,000 Active
  15. 2017-08-29
    soldstatus $125,000 Sold 483-char remark
    Show marketing remark (483 chars)

    Excellent opportunity for an owner occupant or investor looking to remodel and flip. Spacious one bedroom one and a half bath on the 16th floor, huge walk in closet tiled throughout 1 bathroom has been nicely upgraded. Breathtaking panoramic views of the Miami sunset. Best location in Aventura first class dining and entertainment within walking distance. 5 minutes to Aventura Mall, Beach and I 95. Building has 24 hour security and guard. Great amenities gym and water front pool.

  16. 2017-06-30
    status Pending 483-char remark
    Show marketing remark (483 chars)

    Excellent opportunity for an owner occupant or investor looking to remodel and flip. Spacious one bedroom one and a half bath on the 16th floor, huge walk in closet tiled throughout 1 bathroom has been nicely upgraded. Breathtaking panoramic views of the Miami sunset. Best location in Aventura first class dining and entertainment within walking distance. 5 minutes to Aventura Mall, Beach and I 95. Building has 24 hour security and guard. Great amenities gym and water front pool.

  17. 2017-05-16
    price $129,500 483-char remark
    Show marketing remark (483 chars)

    Excellent opportunity for an owner occupant or investor looking to remodel and flip. Spacious one bedroom one and a half bath on the 16th floor, huge walk in closet tiled throughout 1 bathroom has been nicely upgraded. Breathtaking panoramic views of the Miami sunset. Best location in Aventura first class dining and entertainment within walking distance. 5 minutes to Aventura Mall, Beach and I 95. Building has 24 hour security and guard. Great amenities gym and water front pool.

  18. 2017-04-17
    listed $135,000 Active 483-char remark
    Show marketing remark (483 chars)

    Excellent opportunity for an owner occupant or investor looking to remodel and flip. Spacious one bedroom one and a half bath on the 16th floor, huge walk in closet tiled throughout 1 bathroom has been nicely upgraded. Breathtaking panoramic views of the Miami sunset. Best location in Aventura first class dining and entertainment within walking distance. 5 minutes to Aventura Mall, Beach and I 95. Building has 24 hour security and guard. Great amenities gym and water front pool.

  19. 2017-04-07
    soldstatus $103,500 Sold 183-char remark
    Show marketing remark (183 chars)

    Spacious & impeccable one bedroom one and a half bath on a high floor tiled through out only bedroom has carpet. PANORAMIC CITY VIEW! PRICED RIGHT DON'T MISS THIS OPPORTUNITY!

  20. 2017-03-10
    status Backup Contract 183-char remark
    Show marketing remark (183 chars)

    Spacious & impeccable one bedroom one and a half bath on a high floor tiled through out only bedroom has carpet. PANORAMIC CITY VIEW! PRICED RIGHT DON'T MISS THIS OPPORTUNITY!

  21. 2017-02-23
    listed $132,000 Active 183-char remark
    Show marketing remark (183 chars)

    Spacious & impeccable one bedroom one and a half bath on a high floor tiled through out only bedroom has carpet. PANORAMIC CITY VIEW! PRICED RIGHT DON'T MISS THIS OPPORTUNITY!

  22. 1990-07-30
    soldstatus $35,000
  23. 1984-03-01
    soldstatus $46,500

ⓘ 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
$2,673 · $223/mo
Projected year-2 tax
$2,673 · $223/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 8/10 Severe FEMA zone AE · 96% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 26 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 · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,525
− Mortgage interest
−$10,587
− Property taxes
−$2,673
− Insurance
−$6,064
− Repairs & maintenance
−$3,402
− Management
−$3,402
− HOA
−$10,632
− Depreciation
−$5,498
Taxable income
$267
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$64
After-tax cash flow
$2,268/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 — Aventura

Score
80/100
State rank
#127
US rank
#1834

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aventura, FL
County
Miami-Dade County · 2,697,751 people
City population
34,147
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
43,718
Household income
$67,040
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
3106.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 46% White 44% Two or more races 27% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3% Cuban 8% Dominican 1% Salvadoran 4%
Common ancestry
Scotch-Irish 8% Hispanic 3% Subsaharan African 3%
Foreign-born
61% · Canada, Jamaica, Dominican Republic
Languages at home
29% English-only · Spanish 45% Russian/Polish/Slavic 12% Other Indo-European 5%

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
▲ 0.53%
Current HPI
284.9293
Rent YoY
▲ 0.94%
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

Price history

+306.5% since first listed
10 events — show timeline
  • 2026-01-15 Listed $189,000 MARMLS
  • 2017-08-29 Sold (MLS) $125,000 MARMLS
  • 2017-06-30 Pending MARMLS
  • 2017-05-16 Price Changed $129,500 MARMLS
  • 2017-04-17 Listed $135,000 MARMLS
  • 2017-04-07 Sold (MLS) $103,500 MARMLS
  • 2017-03-10 Pending MARMLS
  • 2017-02-23 Listed $132,000 MARMLS
  • 1990-07-30 Sold (Public Records) $35,000 Public Records
  • 1984-03-01 Sold (Public Records) $46,500 Public Records

Property tax history

+17.0%/yr

Latest (2025): $2,673 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…