2025 NE 164th St #1006 · North Miami Beach, FL 33162

$112,900

1 bd · 1.0 ba · 790 sqft · Condo public records · 177 Days on market

Built 1970 $491/mo HOA · 15% 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 +4.1/5.0
• Condition / age +2.5/5.0
• Rent growth +2.1/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Bank owned Being Sold AS-IS. All cash offers must be accompanied by proof of funds to close and all financed offers must accompanied by copy of earnest money deposit and pre-approval letter. Fairly maintained 1/1.5 unit with wood floors, great panoramic view of the city and lake at very low price. * * * * Buyer to assume violations assessed to building no exceptions * * * * . Cash offer only.

Key facts

• Laundry facilities
• Swimming pool
• Assigned parking

Tags

• SWIMMING POOL
• LAUNDRY FACILITIES
• ASSIGNED PARKING
• CRESTVIEW TOWERS CONDO
• EASY ACCESS TO MAIN ROADS
• PUBLIC TRANSPORTATION

Property features AI

Finance

• Financial info: Lease considered; Pets allowed (maximum 20 lbs)
• HOA & community: Monthly association fee; Association amenities: fitness center, pool; Association fee covers common areas, laundry, sewer, security, water

Exterior

• Parking: Assigned parking (1 space); 1 covered space; 1-car garage
• Security: Complex fenced; Security guard
• Utilities: Water included in association fee; Sewer included in association fee
• Home design: Attached property; 10-story building; Entry on level 10
• Construction: Block construction; Resale property
• Exterior features: Balcony; Open porch; Wrap-around porch; Association pool; Has view

Interior

• Kitchen: Electric range; Refrigerator
• Flooring: Laminate
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central air conditioning
• Interior features: Laminate flooring; Other interior features
• Laundry & utility: Laundry included in association amenities

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $113k.

Deal economics

• At list price, monthly cash flow is $1k ($12k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $113k).
• Recommended offer: $99k (12.0% below list) — sets the bar for market timing.
• Cap rate 21.6% vs local median 5.2% in North 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 82/100 on livability (#71 in FL, #1,177 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment D+, crime 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 soft (-1.6%/yr); 286 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,319/mo this rent would consume 66% of the median local household income ($61k/yr) (locally 2509% 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 $781 of loan paydown is wiped out by about $3k 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.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 177 days — a 12% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $34k; list at $113k implies a 234% gain — meaningful room to come down on a strong offer.

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 $99,352 (12.0% below list)

Questions for the listing agent

1. It's been on market 177 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 1970 — 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. 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?
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: 2.94% ✓
• Cap rate: 21.64%
• Cash-on-cash: 54.81%
• DSCR: 3.44
• GRM: 2.8

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: 29.9%
• Equity multiple: 2.18×
• Total profit: $37,338
• Equity at exit: $16,834

10-year hold

• IRR: 34.7%
• Equity multiple: 3.55×
• Total profit: $80,630
• Equity at exit: $9,762

Cash invested: $31,612 (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 33162

• Rents YoY: -1.6%
• Active inventory: 286
• Price-to-rent: 2.8×

Monthly cashflow live

• Estimated rent: $3,319 medium
• Mortgage (P&I): −$592
• Tax from tax record: −$48 /mo · $573/yr
• Insurance: −$47
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$491
• Vacancy / Maint / Mgmt: −$697
• Net cashflow: $1,017

Break-even live

Break-even rent $2,031

Max offer price $112,900

Occupancy floor 64%

Sensitivity live

Price	-10% $1,081	-5% $1,049	+0% $1,017	+5% $985	+10% $954
Rent	-10% $755	-5% $886	+0% $1,017	+5% $1,149	+10% $1,280
Rate	-1.0pp $1,074	-0.5pp $1,046	base $1,017	+0.5pp $988	+1.0pp $958

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: $28,225
• Closing costs: $3,387
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $491 · $5,892/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 19 events

1. 2026-06-21
   days on market $112,900 Active 177 DOM
2. 2026-06-18
   days on market $112,900 Active 174 DOM
3. 2026-06-17
   days on market $112,900 Active 173 DOM
4. 2026-06-16
   days on market $112,900 Active 172 DOM
5. 2026-06-15
   days on market $112,900 Active 171 DOM
6. 2026-06-13
   days on market $112,900 Active 169 DOM
7. 2026-06-09
   days on market $112,900 Active 165 DOM
8. 2026-06-08
   days on market $112,900 Active 164 DOM
9. 2026-06-07
   days on market $112,900 Active 163 DOM
10. 2026-06-04
    days on market $112,900 Active 160 DOM
11. 2026-06-03
    days on market $112,900 Active 159 DOM
12. 2026-06-02
    days on market $112,900 Active 158 DOM
13. 2026-06-01
    days on market $112,900 Active 157 DOM
14. 2026-05-31
    days on market $112,900 Active 156 DOM
15. 2026-02-11
    price $112,900
16. 2025-12-26
    listed $119,500 Active
17. 2009-11-18
    soldstatus $33,800 405-char remark

    Show marketing remark (405 chars)

    Bank owned Being Sold AS-IS. All cash offers must be accompanied by proof of funds to close and all financed offers must accompanied by copy of earnest money deposit and pre-approval letter. Fairly maintained 1/1.5 unit with wood floors, great panoramic view of the city and lake at very low price. * * * * Buyer to assume violations assessed to building no exceptions * * * * . Cash offer only.

18. 2002-10-03
    soldstatus $43,000
19. 1987-09-01
    soldstatus $25,900

ⓘ 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: $573 · $48/mo
• Projected year-2 tax: $937 · $78/mo
• Expected delta: +$364/yr (+$30/mo · 63.4%)

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

Climate risk First Street

• 🌊 Flood 7/10 Severe FEMA zone AE · 92% 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: $39,826
• − Mortgage interest: −$6,324
• − Property taxes: −$573
• − Insurance: −$5,683
• − Repairs & maintenance: −$3,186
• − Management: −$3,186
• − HOA: −$5,892
• − Depreciation: −$3,284
• Taxable income: $11,697
• Est. tax owed @ 24.0%: −$2,807
• After-tax cash flow: $9,402/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 Beach

• Score: 82/100
• State rank: #71
• US rank: #1177

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: North Miami Beach, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 90,324
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 46,606
• Household income: $60,692
• Rent vs Own: 46.5% rent · 53.5% own
• Severe rent burden: 2509.0

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 0.62)
• Race & ethnicity: Black 53% Hispanic / Latino 30% Two or more races 15% White 12% Asian 2%
• Hispanic origin (detail): Puerto Rican 4% Cuban 7% Dominican 3%
• Common ancestry: Hispanic 31% Romanian 1% Scotch-Irish 1%
• Foreign-born: 52% · Canada, Jamaica, Dominican Republic
• Languages at home: 29% English-only · French/Haitian/Cajun 35% 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: ▼ -445.57%
• Current HPI: 596.6178
• Rent YoY: ▼ -1.59%
• 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

+335.9% since first listed

5 events — show timeline

• 2026-02-11 Price Changed $112,900 MARMLS
• 2025-12-26 Listed $119,500 MARMLS
• 2009-11-18 Sold (MLS) $33,800 MARMLS
• 2002-10-03 Sold (Public Records) $43,000 Public Records
• 1987-09-01 Sold (Public Records) $25,900 Public Records

Property tax history

-1.7%/yr

Latest (2025): $573 · +3.9% YoY. Source: county tax records.