13101 Memorial Hwy #215 · North Miami, FL 33161

$199,000

1 bd · 1.0 ba · 733 sqft · Condo public records · 139 Days on market

Built 1973 $464/mo HOA · 14% of rent

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Schools +4.2/10.0
• Livability +4.2/5.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Perfect for first time home buyers! Light and bright, spacious corner unit!! 1 bed/1 bath plus a den to be used for a home office, child playroom or small second bedroom. This unit features updated kitchen cabinets and countertops, recess lighting and fixtures, and a screened balcony. Located inside a secured, gated community with covered, assigned parking. Low HOA, community pool, and laundry on site. SHOWINGS START OCTOBER 17TH

Key facts

• New ac unit
• Versatile den
• Corner unit

Tags

• CORNER UNIT
• VERSATILE DEN
• TANKLESS WATER HEATER
• NEW AC UNIT
• NEW ELECTRICAL PANEL
• WASHER HOOKUP

Property features AI

Finance

• Financial info: Pets not allowed
• HOA & community: Monthly association fee of $464; Association amenities include pool and trash service

Exterior

• Parking: 1 garage space; Garage door opener
• Security: Closed-circuit cameras; Complex fenced; Intercom; Key card entry; Phone entry
• Home design: Attached property; 2-story building; Entry on level 2
• Exterior features: Balcony; Open balcony/patio

Interior

• Kitchen: Gas range; Microwave; Refrigerator
• Flooring: Tile
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Tile flooring; Other interior features

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $199k.

Deal economics

• At list price, monthly cash flow is $455 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $199k).
• Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
• Cap rate 11.6% vs local median 4.1% in North 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 83/100 on livability (#51 in FL, #914 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: schools D+, employment D.
• 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 soft (-0.7%/yr); 338 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,411/mo this rent would consume 70% of the median local household income ($58k/yr) (locally 3226% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 139 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
• 3 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 $148k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

1. It's been on market 139 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 1973 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
9. 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.
10. 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.
11. 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: 1.71% ✓
• Cap rate: 11.61%
• Cash-on-cash: 18.98%
• DSCR: 1.84
• GRM: 4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -6.4%
• Equity multiple: 0.77×
• Total profit: $-12,696
• Equity at exit: $29,672

10-year hold

• IRR: -3.4%
• Equity multiple: 0.82×
• Total profit: $-10,024
• Equity at exit: $17,206

Cash invested: $55,720 (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 33161

• Rents YoY: -0.7%
• Active inventory: 338
• Price-to-rent: 4.9×

Monthly cashflow live

• Estimated rent: $3,411 medium
• Mortgage (P&I): −$1,044
• Tax from tax record: −$223 /mo · $2,677/yr
• Insurance: −$83
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$464
• Vacancy / Maint / Mgmt: −$716
• Net cashflow: $455

Break-even live

Break-even rent $2,836

Max offer price $199,000

Occupancy floor 82%

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: $49,750
• Closing costs: $5,970
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $464 · $5,568/yr
• Likely covers: poolsecurityparking
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 27 events

1. 2026-06-18
   days on market $199,000 Active 139 DOM
2. 2026-06-17
   days on market $199,000 Active 138 DOM
3. 2026-06-16
   days on market $199,000 Active 137 DOM
4. 2026-06-15
   days on market $199,000 Active 136 DOM
5. 2026-06-13
   days on market $199,000 Active 134 DOM
6. 2026-06-09
   days on market $199,000 Active 130 DOM
7. 2026-06-08
   days on market $199,000 Active 129 DOM
8. 2026-06-07
   days on market $199,000 Active 128 DOM
9. 2026-06-04
   days on market $199,000 Active 125 DOM
10. 2026-06-03
    days on market $199,000 Active 124 DOM
11. 2026-06-02
    days on market $199,000 Active 123 DOM
12. 2026-06-01
    days on market $199,000 Active 122 DOM
13. 2026-05-31
    days on market $199,000 Active 121 DOM
14. 2026-01-30
    listed $199,000 Active
15. 2026-01-02
    historical
16. 2025-12-02
    price $199,000
17. 2025-07-02
    listed $220,000 Active
18. 2022-11-23
    soldstatus $148,000
19. 2022-11-21
    soldstatus $148,000 Closed 433-char remark

    Show marketing remark (433 chars)

    Perfect for first time home buyers! Light and bright, spacious corner unit!! 1 bed/1 bath plus a den to be used for a home office, child playroom or small second bedroom. This unit features updated kitchen cabinets and countertops, recess lighting and fixtures, and a screened balcony. Located inside a secured, gated community with covered, assigned parking. Low HOA, community pool, and laundry on site. SHOWINGS START OCTOBER 17TH

20. 2022-10-20
    historical Active Under Contract 433-char remark

    Show marketing remark (433 chars)

    Perfect for first time home buyers! Light and bright, spacious corner unit!! 1 bed/1 bath plus a den to be used for a home office, child playroom or small second bedroom. This unit features updated kitchen cabinets and countertops, recess lighting and fixtures, and a screened balcony. Located inside a secured, gated community with covered, assigned parking. Low HOA, community pool, and laundry on site. SHOWINGS START OCTOBER 17TH

21. 2022-10-13
    listed $150,000 Active 433-char remark

    Show marketing remark (433 chars)

    Perfect for first time home buyers! Light and bright, spacious corner unit!! 1 bed/1 bath plus a den to be used for a home office, child playroom or small second bedroom. This unit features updated kitchen cabinets and countertops, recess lighting and fixtures, and a screened balcony. Located inside a secured, gated community with covered, assigned parking. Low HOA, community pool, and laundry on site. SHOWINGS START OCTOBER 17TH

22. 2012-05-01
    soldstatus $26,000
23. 2006-02-01
    soldstatus $120,000
24. 2005-01-07
    soldstatus $61,500
25. 2001-02-05
    soldstatus $32,000
26. 1992-04-03
    soldstatus $26,000
27. 1987-10-01
    soldstatus $28,000

ⓘ 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: $2,677 · $223/mo
• Projected year-2 tax: $2,677 · $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 6/10 Major FEMA zone AE · 51% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 27 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

Taxation est. · year 1

• Rental income: $40,935
• − Mortgage interest: −$11,147
• − Property taxes: −$2,677
• − Insurance: −$6,114
• − Repairs & maintenance: −$3,275
• − Management: −$3,275
• − HOA: −$5,568
• − Depreciation: −$5,789
• Taxable income: $3,091
• Est. tax owed @ 24.0%: −$742
• After-tax cash flow: $4,716/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 — North Miami

• Score: 83/100
• State rank: #51
• US rank: #914

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: North Miami, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 99,437
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 54,814
• Household income: $58,325
• Rent vs Own: 56.0% rent · 44.0% own
• Severe rent burden: 3226.0

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 0.58)
• Race & ethnicity: Black 56% Hispanic / Latino 31% Two or more races 18% White 8% Asian 2%
• Hispanic origin (detail): Puerto Rican 4% Cuban 7% Dominican 4% Salvadoran 1%
• Common ancestry: Hispanic 35% Estonian 1% Lithuanian 1%
• Foreign-born: 51% · Canada, Jamaica, Dominican Republic
• Languages at home: 25% English-only · French/Haitian/Cajun 41% Spanish 30% Other Indo-European 2%

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: ▼ -492.86%
• Current HPI: 630.6932
• Rent YoY: ▼ -0.73%
• 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

+610.7% since first listed

14 events — show timeline

• 2026-01-30 Listed $199,000 MARMLS
• 2026-01-02 Listing Removed — MARMLS
• 2025-12-02 Price Changed $199,000 MARMLS
• 2025-07-02 Listed $220,000 MARMLS
• 2022-11-23 Sold (Public Records) $148,000 Public Records
• 2022-11-21 Sold (MLS) $148,000 MARMLS
• 2022-10-20 Contingent — MARMLS
• 2022-10-13 Listed $150,000 MARMLS
• 2012-05-01 Sold (Public Records) $26,000 Public Records
• 2006-02-01 Sold (Public Records) $120,000 Public Records
• 2005-01-07 Sold (Public Records) $61,500 Public Records
• 2001-02-05 Sold (Public Records) $32,000 Public Records
• 1992-04-03 Sold (Public Records) $26,000 Public Records
• 1987-10-01 Sold (Public Records) $28,000 Public Records

Property tax history

+23.7%/yr

Latest (2025): $2,677 · +5.9% YoY. Source: county tax records.