2200 NE 4th Ave #805 · Miami, FL 33137

$339,000

1 bd · 1.0 ba · 678 sqft · Condo public records · 101 Days on market

Built 2008 $786/mo HOA · 20% of rent

---

Why this score? — see what drove the D+ 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 +12.1/30.0
• ARV discount +7.5/15.0
• 1% rule +6.5/10.0
• Appreciation +5.1/10.0
• Schools +4.2/10.0
• Livability +3.9/5.0
• DSCR +3.6/10.0
• Rent growth +3.2/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

Key facts

• Sauna
• City views
• Gym

Tags

• EAST-FACING BAY VIEWS
• CITY VIEWS
• POOL WITH SUN DECK
• JACUZZI
• SAUNA
• GYM

Property features AI

Finance

• HOA & community: Has association (Edgewater Lofts Condominium Association, Inc.); Monthly HOA fee; HOA includes trash, water, common areas, reserve funds, pool service; Building amenities: Elevator(s), fitness center, pool, sauna, spa/hot tub, trash chute, bike storage; Pets allowed (size limit)

Exterior

• Parking: Attached 1-car garage; 1 covered parking space (total 1 parking space)
• Security: Fire sprinkler system; Key card entry
• Utilities: Public water; Public sewer; Cable available
• Home design: Condominium; One level; Resale property; Faces east
• Construction: CBS construction; 11-story building
• Exterior features: Flat roof; Public-maintained road frontage; Not waterfront

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
• Bedrooms: 1 bedroom on main level
• Flooring: Laminate; Tile; Wood
• Bathrooms: 1 full bathroom
• Heating & cooling: Central electric heating
• Interior features: Walk-in closet; Blinds
• Laundry & utility: Laundry closet

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $339k.

Deal economics

• At list price, monthly cash flow is $-503 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $250k (26.2% below list).
• Meets the 1% rule at list price ($4k rent vs $339k).
• Recommended offer: $250k (26.2% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 78/100 on livability (#177 in FL, #2,724 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, 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.
• Zoned schools: Phyllis Wheatley Elementary School (math 17% / reading 17%, grade F, #2,121 of 2,144 statewide, top 99%, 189 students, 88% FRL); Jose De Diego Middle School (math 20% / reading 24%, grade F, #549 of 571 statewide, top 97%, 868 students, 68% FRL); Booker T. Washington Senior High (math 12% / reading 19%, grade F, #604 of 667 statewide, top 91%, 1,014 students, 60% FRL).
• Zoned-school proficiency averages 18% at this address vs 50% district-wide (-31 pts) — the specific schools serving this property underperform the Miami-Dade average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising (+2.7%/yr); 758 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).

Forward outlook

• In year one you build about $3k of equity ($2k loan paydown + $922 appreciation (0.3% local appreciation)).
• Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 101 days — a 9% lower offer ($308k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 11y ago; this cycle's ask has dropped $31k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $188k; list at $339k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 20% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $250,108 (26.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
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 B-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 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?
10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
11. 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.
12. 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.
13. 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: 1.15% ✓
• Cap rate: 6.02%
• Cash-on-cash: -0.97%
• DSCR: 0.96
• GRM: 7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.27% appreciation · 2.73% rent growth · sell at horizon

5-year hold

• IRR: -8.4%
• Equity multiple: 0.60×
• Total profit: $-37,843
• Equity at exit: $103,069

10-year hold

• IRR: -2.5%
• Equity multiple: 0.73×
• Total profit: $-25,736
• Equity at exit: $127,655

Cash invested: $94,920 (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.

Methodology + full state rankings →

ZIP-level market 33137

• Home prices YoY: 0.1%
• Rents YoY: 2.7%
• Active inventory: 758
• Price-to-rent: 7.2×

Monthly cashflow live

• Estimated rent: $3,908 medium
• Mortgage (P&I): −$1,778
• Tax from tax record: −$459 /mo · $5,507/yr
• Insurance: −$141
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$786
• Vacancy / Maint / Mgmt: −$821
• Net cashflow: $-503

Break-even live

Break-even rent $4,545

Max offer price $250,108

Occupancy floor —

Sensitivity live

Price	-10% $-311	-5% $-407	+0% $-503	+5% $-599	+10% $-695
Rent	-10% $-812	-5% $-658	+0% $-503	+5% $-349	+10% $-194
Rate	-1.0pp $-332	-0.5pp $-417	base $-503	+0.5pp $-591	+1.0pp $-680

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: $84,750
• Closing costs: $10,170
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2900 Biscayne Blvd Miami, FL	3.0	1.0–3.5	1260	$8,110	$6.44	3d	13	0.38mi
601 NE 1st Ave Unit 1227496P Miami, FL	3.0	1.0–3.0	904	$8,354	$9.24	0d	4	1.28mi

HOA detail condo

• Monthly dues: $786 · $9,432/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 24 events

1. 2026-06-21
   days on market $339,000 Active 101 DOM
2. 2026-06-18
   days on market $339,000 Active 98 DOM
3. 2026-06-17
   days on market $339,000 Active 97 DOM
4. 2026-06-16
   days on market $339,000 Active 96 DOM
5. 2026-06-15
   days on market $339,000 Active 95 DOM
6. 2026-06-13
   days on market $339,000 Active 93 DOM
7. 2026-06-09
   days on market $339,000 Active 89 DOM
8. 2026-06-08
   days on market $339,000 Active 88 DOM
9. 2026-06-07
   days on market $339,000 Active 87 DOM
10. 2026-06-04
    days on market $339,000 Active 84 DOM
11. 2026-06-03
    days on market $339,000 Active 83 DOM
12. 2026-06-02
    days on market $339,000 Active 82 DOM
13. 2026-06-01
    days on market $339,000 Active 81 DOM
14. 2026-05-31
    days on market $339,000 Active 80 DOM
15. 2026-05-15
    price $339,000
16. 2026-04-06
    price $349,000
17. 2026-03-12
    listed $370,000 Active
18. 2015-10-24
    soldstatus $187,500 Sold 198-char remark

    Show marketing remark (198 chars)

    1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

19. 2015-10-16
    soldstatus $187,500
20. 2015-09-11
    status Pending 198-char remark

    Show marketing remark (198 chars)

    1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

21. 2015-08-21
    status Active 198-char remark

    Show marketing remark (198 chars)

    1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

22. 2015-08-21
    status Pending 198-char remark

    Show marketing remark (198 chars)

    1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

23. 2015-07-22
    listed $200,000 Active 198-char remark

    Show marketing remark (198 chars)

    1 Bed/ 1bath and a den located in the hearth of Midtown. Great Location just a few minutes from winwood and downtown. Stainless steel appliances, wood floors spacious balcony with a view to the bay.

24. 2009-12-28
    soldstatus $109,300

ⓘ 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: $5,507 · $459/mo
• Projected year-2 tax: $5,507 · $459/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 · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°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

Taxation est. · year 1

• Rental income: $46,896
• − Mortgage interest: −$18,989
• − Property taxes: −$5,507
• − Insurance: −$6,814
• − Repairs & maintenance: −$3,752
• − Management: −$3,752
• − HOA: −$9,432
• − Depreciation: −$9,862
• Taxable loss: −$11,212
• Est. tax savings @ 24.0%: +$2,691
• After-tax cash flow: $-3,348/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 — Miami

• Score: 78/100
• State rank: #177
• US rank: #2724

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Miami, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 827,308
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 29,414
• Household income: $94,036
• Rent vs Own: 71.8% rent · 28.2% 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 0.63)
• Race & ethnicity: Hispanic / Latino 54% Two or more races 25% White 24% Black 16% Asian 2%
• Hispanic origin (detail): Mexican 1% Puerto Rican 5% Cuban 10% Dominican 3% Salvadoran 3%
• Common ancestry: Hispanic 8% Estonian 2% Lithuanian 2%
• Foreign-born: 47% · Canada, Jamaica, Dominican Republic
• Languages at home: 34% English-only · Spanish 49% French/Haitian/Cajun 8% 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: ▲ 0.27%
• Current HPI: 385.1514
• Rent YoY: ▲ 2.73%
• 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

+210.2% since first listed

10 events — show timeline

• 2026-05-15 Price Changed $339,000 Beaches MLS
• 2026-04-06 Price Changed $349,000 Beaches MLS
• 2026-03-12 Listed $370,000 Beaches MLS
• 2015-10-24 Sold (MLS) $187,500 MARMLS
• 2015-10-16 Sold (Public Records) $187,500 Public Records
• 2015-09-11 Pending — MARMLS
• 2015-08-21 Relisted — MARMLS
• 2015-08-21 Pending — MARMLS
• 2015-07-22 Listed $200,000 MARMLS
• 2009-12-28 Sold (Public Records) $109,300 Public Records

Property tax history

+6.6%/yr

Latest (2025): $5,507 · -4.4% YoY. Source: county tax records.