CashFlowRE
Sign in Sign up
1717 NW 69th St
C Composite 57.63
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 +23.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.5/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$240,000

1717 NW 69th St · Gladeview, FL 33147
3 bd · 2.0 ba · 1,352 sqft · SingleFamily public records · 3 Days on market
Built 1937 4,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special in the heart of Miami! This property presents a prime opportunity for investors, contractors, or buyers looking for a full renovation project. The home has been vandalized and requires a complete rehab. The property is being sold as-is with significant repairs needed throughout. Buyer to assume responsibility for conducting all due diligence regarding condition, violations, permits, zoning, and code compliance. Information provided is believed to be accurate but not guaranteed; buyer is responsible for independently verifying all information with the appropriate municipal authorities. Great potential for redevelopment or value-add investment.

Key facts

  • 4,000 sq ft lot
  • Parking
  • Built 1937

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Faces northwest; Effective year built
  • Construction: Block, frame and stucco construction; Tar and gravel roof
  • Exterior features: Fenced yard; Less than quarter-acre lot

Interior

  • Bedrooms: Bedroom on main level
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level

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 3-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).

Location & tenants

  • Location reads 80/100 on livability (#107 in FL, #1,664 nationally) — a professional / high-income tenant draw. Strengths: schools A+, commute A+, cost of living A+; Watch: crime C-, amenities F, employment 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 (-0.7%/yr); 228 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $2,763/mo this rent would consume 65% of the median local household income ($51k/yr) (locally 2419% 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 20 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $240,000

Questions for the listing agent

  1. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.15%
Cap rate
8.46%
Cash-on-cash
7.74%
DSCR
1.34
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$493,480
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1717 NW 70th St 0.09mi 3/2.0 1,300 (-4%) 6mo $475,000 $365 84
1531 NW 62nd Ter 0.35mi 4/1.0 (+1) 1,323 (-2%) 6mo $300,000 $227 66
7930 NW 14th Ave 0.72mi 3/2.0 1,192 (-12%) 9mo $475,000 $398 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-19,267
Equity at exit
$35,785
10-year hold
IRR
-3.1%
Equity multiple
0.82×
Total profit
$-12,102
Equity at exit
$20,751

Cash invested: $67,200 (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 33147

Home prices YoY
-30.9%
Rents YoY
-0.7%
Active inventory
228
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,763 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$390 /mo · $4,681/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$580
Net cashflow
$434

Break-even live

Break-even rent $2,214
Max offer price $240,000
Occupancy floor 79%

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
$60,000
Closing costs
$7,200
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.

Listing history 50 events

  1. 2026-05-11
    status Pending
  2. 2026-05-08
    listed $240,000 Active
  3. 2026-04-27
    historical
  4. 2026-04-15
    status Active
  5. 2026-04-04
    status Pending
  6. 2026-02-18
    price $415,000
  7. 2026-02-16
    price $440,000
  8. 2026-01-29
    historical
  9. 2026-01-26
    listed $445,000
  10. 2026-01-14
    listed $455,000 Active
  11. 2025-10-29
    historical
  12. 2025-10-29
    historical $1,400
  13. 2025-10-29
    historical $1,400
  14. 2025-10-28
    price $465,000
  15. 2025-10-27
    listed $1,400
  16. 2025-10-27
    listed $1,400
  17. 2025-10-09
    listed $475,000 Active
  18. 2025-10-07
    historical $1,400
  19. 2025-10-07
    historical $1,400
  20. 2025-09-30
    listed $1,400
  21. 2025-09-28
    listed $1,700
  22. 2025-09-27
    listed $461,805 Active
  23. 2025-07-24
    historical $600
  24. 2025-06-13
    listed $600
  25. 2025-05-08
    soldstatus $471,000
  26. 2024-07-02
    historical
  27. 2024-05-14
    status Active
  28. 2024-05-14
    price $434,000
  29. 2024-05-13
    historical Active Under Contract
  30. 2024-05-03
    price $414,000
  31. 2024-04-26
    price $419,000
  32. 2024-04-12
    price $424,000
  33. 2024-03-29
    price $429,000
  34. 2024-03-07
    status Active
  35. 2024-02-01
    listed $439,000 Active
  36. 2023-06-26
    historical
  37. 2023-01-19
    price $375,000
  38. 2023-01-15
    listed $350,000 Active
  39. 2022-04-08
    historical
  40. 2022-02-28
    price $2,550
  41. 2021-11-18
    price $349,000
  42. 2021-07-29
    price $369,000
  43. 2021-06-23
    listed $375,000 Active
  44. 2021-06-23
    historical
  45. 2021-06-22
    listed $375,000 Active
  46. 2020-09-03
    soldstatus $128,016 Closed
  47. 2017-10-25
    listed $120,770 Active
  48. 2017-02-03
    historical
  49. 2017-01-05
    status Active
  50. 2016-12-12
    status Pending

ⓘ 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
$4,681 · $390/mo
Projected year-2 tax
$4,681 · $390/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 29 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,150
− Mortgage interest
−$13,444
− Property taxes
−$4,681
− Insurance
−$1,200
− Repairs & maintenance
−$2,652
− Management
−$2,652
− Depreciation
−$6,982
Taxable income
$1,539
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$369
After-tax cash flow
$4,835/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 — Gladeview

Score
80/100
State rank
#107
US rank
#1664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gladeview, FL
County
Miami-Dade County · 2,697,751 people
City population
81,393
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
50,419
Household income
$50,704
Rent vs Own
49.7% rent · 50.3% own
Severe rent burden
2419.0

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
Majority Hispanic (52%)
Race & ethnicity
Hispanic / Latino 52% Black 46% Two or more races 22% White 1%
Hispanic origin (detail)
Puerto Rican 3% Cuban 24% Dominican 4%
Common ancestry
Hispanic 5%
Foreign-born
39% · Canada, Jamaica, Dominican Republic
Languages at home
45% English-only · Spanish 50% French/Haitian/Cajun 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
▼ -286.84%
Current HPI
642.2677
Rent YoY
▼ -0.71%
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

+145.5% since first listed
51 events — show timeline
  • 2026-05-11 Pending MARMLS
  • 2026-05-08 Listed $240,000 MARMLS
  • 2026-04-27 Listing Removed MARMLS
  • 2026-04-15 Relisted MARMLS
  • 2026-04-04 Pending MARMLS
  • 2026-02-18 Price Changed $415,000 MARMLS
  • 2026-02-16 Price Changed $440,000 MARMLS
  • 2026-01-29 Listing Removed Beaches MLS
  • 2026-01-26 Listed $445,000 Beaches MLS
  • 2026-01-14 Listed $455,000 MARMLS
  • 2025-10-29 Listing Removed MARMLS
  • 2025-10-29 Rental Removed $1,400 MARMLS
  • 2025-10-29 Rental Removed $1,400 MARMLS
  • 2025-10-28 Price Changed $465,000 MARMLS
  • 2025-10-27 Listed for Rent $1,400 MARMLS
  • 2025-10-27 Listed for Rent $1,400 MARMLS
  • 2025-10-09 Listed $475,000 MARMLS
  • 2025-10-07 Rental Removed $1,400 MARMLS
  • 2025-10-07 Rental Removed $1,400 MARMLS
  • 2025-09-30 Listed for Rent $1,400 MARMLS
  • 2025-09-28 Listed for Rent $1,700 MARMLS
  • 2025-09-27 Listed $461,805 MARMLS
  • 2025-07-24 Rental Removed $600 MARMLS
  • 2025-06-13 Listed for Rent $600 MARMLS
  • 2025-05-08 Sold (Public Records) $471,000 Public Records
  • 2024-07-02 Listing Removed MARMLS
  • 2024-05-14 Relisted MARMLS
  • 2024-05-14 Price Changed $434,000 MARMLS
  • 2024-05-13 Contingent MARMLS
  • 2024-05-03 Price Changed $414,000 MARMLS
  • 2024-04-26 Price Changed $419,000 MARMLS
  • 2024-04-12 Price Changed $424,000 MARMLS
  • 2024-03-29 Price Changed $429,000 MARMLS
  • 2024-03-07 Relisted MARMLS
  • 2024-02-01 Listed $439,000 MARMLS
  • 2023-06-26 Listing Removed MARMLS
  • 2023-01-19 Price Changed $375,000 MARMLS
  • 2023-01-15 Listed $350,000 MARMLS
  • 2022-04-08 Listing Removed MARMLS
  • 2022-02-28 Price Changed $2,550 RENT.
  • 2021-11-18 Price Changed $349,000 MARMLS
  • 2021-07-29 Price Changed $369,000 MARMLS
  • 2021-06-23 Listing Removed MARMLS
  • 2021-06-23 Listed $375,000 MARMLS
  • 2021-06-22 Listed $375,000 MARMLS
  • 2020-09-03 Sold (MLS) $128,016 MARMLS
  • 2017-10-25 Listed $120,770 MARMLS
  • 2017-02-03 Listing Removed MARMLS
  • 2017-01-05 Relisted MARMLS
  • 2016-12-12 Pending MARMLS
  • 2016-08-05 Listed $97,770 MARMLS

Property tax history

+9.3%/yr

Latest (2025): $4,681 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…