8040 Tatum Waterway Dr #7 · Miami Beach, FL 33141

$170,000

1 bd · 1.0 ba · 689 sqft · Condo public records · 245 Days on market

Built 1963 $634/mo HOA · 17% 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 +5.0/10.0
• Livability +4.0/5.0
• Rent growth +2.6/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Location, Location is everything. This condo is just a short walk from North Shore Beach. This condo has biking and walking trails. Not only is there a playground, but basketball and volleyball courts. It also has a nice covered area which is perfect for a picnic. It's conveniently located in the heart of Miami Beach. With just a short distance to dining, entertainment and shopping. You can even practically throw your fishing line right outside your door. It's a spacious one bedroom condo. Also includes a back patio area to sit back and enjoy the beauty this city has to offer. Call today and set up a tour.

Key facts

• New roofing system
• New paint job
• Creek club condo

Tags

• CREEK CLUB CONDO
• NEW ROOFING SYSTEM
• NEW PAINT JOB
• BEACH VOLLEYBALL COURTS
• CHILDREN'S PLAY AREAS
• PAVILION FOR GATHERINGS

Property features AI

Finance

• Financial info: Pets allowed with restrictions
• HOA & community: Monthly association fee; Association fee includes management, insurance, laundry, legal/accounting, reserve fund, sewer, trash and water; Laundry provided by association

Exterior

• Parking: On-street parking
• Security: Fenced complex
• Utilities: Water service available; Sewer service available; Power available
• Home design: Attached property; 2 stories; First-floor entry
• Construction: Block construction; Resale property
• Exterior features: No notable exterior features listed; Complex is fenced

Interior

• Kitchen: Disposal; Gas range; Refrigerator
• Bedrooms: Bedroom located on the main level
• Flooring: Tile
• Bathrooms: 1 full bathroom
• Heating & cooling: Wall furnace heating; Wall/window cooling units
• Interior features: Bedroom on main level; First floor entry
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $170k.

Deal economics

• At list price, monthly cash flow is $705 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $170k).
• Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
• Cap rate 14.3% vs local median 1.5% in Miami Beach — 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 (#108 in FL, #1,672 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, health & safety A+; Watch: housing C-, amenities D-, cost of living F.
• Market conditions: Rents flat; 644 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,791/mo this rent would consume 66% of the median local household income ($69k/yr) (locally 3521% 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 $5k 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 245 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 6y ago; this cycle's ask has dropped $55k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $135k; 26% 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 $149,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 245 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 1963 — 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. 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: 2.23% ✓
• Cap rate: 14.28%
• Cash-on-cash: 28.54%
• DSCR: 2.27
• GRM: 3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.44% rent growth · sell at horizon

5-year hold

• IRR: 4.9%
• Equity multiple: 1.18×
• Total profit: $8,600
• Equity at exit: $25,348

10-year hold

• IRR: 10.3%
• Equity multiple: 1.66×
• Total profit: $31,234
• Equity at exit: $14,698

Cash invested: $47,600 (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 33141

• Rents YoY: 0.4%
• Active inventory: 644
• Price-to-rent: 3.7×

Monthly cashflow live

• Estimated rent: $3,791 medium
• Mortgage (P&I): −$891
• Tax from tax record: −$267 /mo · $3,201/yr
• Insurance: −$71
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$634
• Vacancy / Maint / Mgmt: −$796
• Net cashflow: $705

Break-even live

Break-even rent $2,898

Max offer price $170,000

Occupancy floor 76%

Sensitivity live

Price	-10% $802	-5% $754	+0% $705	+5% $657	+10% $609
Rent	-10% $406	-5% $556	+0% $705	+5% $855	+10% $1,005
Rate	-1.0pp $791	-0.5pp $749	base $705	+0.5pp $661	+1.0pp $617

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: $42,500
• Closing costs: $5,100
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $634 · $7,608/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 32 events

1. 2026-06-18
   days on market $170,000 Active 245 DOM
2. 2026-06-17
   days on market $170,000 Active 244 DOM
3. 2026-06-16
   days on market $170,000 Active 243 DOM
4. 2026-06-15
   days on market $170,000 Active 242 DOM
5. 2026-06-13
   days on market $170,000 Active 240 DOM
6. 2026-06-09
   days on market $170,000 Active 236 DOM
7. 2026-06-08
   pricedays on market $170,000 Active 235 DOM
8. 2026-06-08
   days on market $175,000 Active 234 DOM
9. 2026-06-04
   days on market $175,000 Active 231 DOM
10. 2026-06-03
    days on market $175,000 Active 230 DOM
11. 2026-06-02
    days on market $175,000 Active 229 DOM
12. 2026-06-01
    days on market $175,000 Active 228 DOM
13. 2026-05-31
    days on market $175,000 Active 227 DOM
14. 2026-05-21
    historical Active Under Contract
15. 2026-04-30
    price $175,000
16. 2026-04-09
    price $180,000
17. 2026-04-02
    price $190,000
18. 2026-02-09
    price $200,000
19. 2026-01-09
    price $215,000
20. 2025-10-16
    listed $225,000 Active
21. 2024-04-11
    historical
22. 2024-03-26
    historical $1,700
23. 2024-02-25
    listed $255,000 Active
24. 2024-02-19
    price $1,700
25. 2024-02-14
    price $1,750
26. 2024-02-02
    price $1,775
27. 2024-01-20
    listed $1,800
28. 2020-12-30
    soldstatus $135,000
29. 2020-12-01
    soldstatus $125,000 Closed 613-char remark

    Show marketing remark (613 chars)

    Location, Location is everything. This condo is just a short walk from North Shore Beach. This condo has biking and walking trails. Not only is there a playground, but basketball and volleyball courts. It also has a nice covered area which is perfect for a picnic. It's conveniently located in the heart of Miami Beach. With just a short distance to dining, entertainment and shopping. You can even practically throw your fishing line right outside your door. It's a spacious one bedroom condo. Also includes a back patio area to sit back and enjoy the beauty this city has to offer. Call today and set up a tour.

30. 2020-09-23
    historical Active Under Contract 613-char remark

    Show marketing remark (613 chars)

    Location, Location is everything. This condo is just a short walk from North Shore Beach. This condo has biking and walking trails. Not only is there a playground, but basketball and volleyball courts. It also has a nice covered area which is perfect for a picnic. It's conveniently located in the heart of Miami Beach. With just a short distance to dining, entertainment and shopping. You can even practically throw your fishing line right outside your door. It's a spacious one bedroom condo. Also includes a back patio area to sit back and enjoy the beauty this city has to offer. Call today and set up a tour.

31. 2020-08-04
    listed $149,900 Active 613-char remark

    Show marketing remark (613 chars)

    Location, Location is everything. This condo is just a short walk from North Shore Beach. This condo has biking and walking trails. Not only is there a playground, but basketball and volleyball courts. It also has a nice covered area which is perfect for a picnic. It's conveniently located in the heart of Miami Beach. With just a short distance to dining, entertainment and shopping. You can even practically throw your fishing line right outside your door. It's a spacious one bedroom condo. Also includes a back patio area to sit back and enjoy the beauty this city has to offer. Call today and set up a tour.

32. 1986-08-01
    soldstatus $30,000

ⓘ 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: $3,201 · $267/mo
• Projected year-2 tax: $3,201 · $267/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°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: $45,494
• − Mortgage interest: −$9,523
• − Property taxes: −$3,201
• − Insurance: −$5,968
• − Repairs & maintenance: −$3,640
• − Management: −$3,640
• − HOA: −$7,608
• − Depreciation: −$4,945
• Taxable income: $6,969
• Est. tax owed @ 24.0%: −$1,673
• After-tax cash flow: $6,792/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)

No district data.

Livability — Miami Beach

• Score: 80/100
• State rank: #108
• US rank: #1672

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Miami Beach, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 90,533
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 36,438
• Household income: $68,738
• Rent vs Own: 62.5% rent · 37.5% own
• Severe rent burden: 3521.0

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 (67%)
• Race & ethnicity: Hispanic / Latino 67% Two or more races 36% White 20% Black 4% Asian 3%
• Hispanic origin (detail): Mexican 1% Puerto Rican 3% Cuban 27% Salvadoran 6%
• Common ancestry: Scotch-Irish 2% Romanian 2% Armenian 1%
• Foreign-born: 62% · Canada, Jamaica, Dominican Republic
• Languages at home: 18% English-only · Spanish 69% Other Indo-European 4% French/Haitian/Cajun 3%

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: ▼ -472.71%
• Current HPI: 336.7298
• Rent YoY: ▲ 0.44%
• 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

+483.3% since first listed

19 events — show timeline

• 2026-05-21 Contingent — MARMLS
• 2026-04-30 Price Changed $175,000 MARMLS
• 2026-04-09 Price Changed $180,000 MARMLS
• 2026-04-02 Price Changed $190,000 MARMLS
• 2026-02-09 Price Changed $200,000 MARMLS
• 2026-01-09 Price Changed $215,000 MARMLS
• 2025-10-16 Listed $225,000 MARMLS
• 2024-04-11 Listing Removed — MARMLS
• 2024-03-26 Rental Removed $1,700 MARMLS
• 2024-02-25 Listed $255,000 MARMLS
• 2024-02-19 Price Changed $1,700 MARMLS
• 2024-02-14 Price Changed $1,750 MARMLS
• 2024-02-02 Price Changed $1,775 MARMLS
• 2024-01-20 Listed for Rent $1,800 MARMLS
• 2020-12-30 Sold (Public Records) $135,000 Public Records
• 2020-12-01 Sold (MLS) $125,000 MARMLS
• 2020-09-23 Contingent — MARMLS
• 2020-08-04 Listed $149,900 MARMLS
• 1986-08-01 Sold (Public Records) $30,000 Public Records

Property tax history

+23.9%/yr

Latest (2025): $3,201 · +9.9% YoY. Source: county tax records.