2801 NE 183rd St Unit 912W · Aventura, FL 33160

$300,000

2 bd · 2.0 ba · 1,220 sqft · Condo public records · 47 Days on market

Built 1974 $977/mo HOA · 26% 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 +11.9/30.0
• ARV discount +7.5/15.0
• 1% rule +7.3/10.0
• Appreciation +5.3/10.0
• Schools +4.2/10.0
• Livability +4.0/5.0
• DSCR +3.5/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Come and enjoy the Aventura lifestyle. This 1 bedroom convertible is in the heart of it all. Aventura mall, Gulfstream racing and casino, and yes the beach too. The kitchen and bathrooms are updated. This building offers 24 hour security, 2 swimming pools, tennis, concierge and conference room. This is the lifestyle you need to come home and enjoy. .. .. Aventura.

Key facts

• Tranquil fountains
• Storage unit
• Lush gardens

Tags

• PRIVATE VIEWS
• LUSH GARDENS
• TRANQUIL FOUNTAINS
• SCENIC MAULE LAKE
• ASSIGNED PARKING SPACE
• STORAGE UNIT

Property features AI

Finance

• Financial info: Lease considered; No pets allowed
• HOA & community: Monthly association fee; Association amenities include: fitness center, laundry, library, pool, putting green, tennis courts, basketball court, elevators; Association fee covers management, amenities, common areas, cable TV, internet, maintenance of structure, sewer, security, trash, water

Exterior

• Parking: Assigned parking; One covered space (garage)
• Security: Doorman; Security guard; Smoke detector(s)
• Utilities: Cable available
• Home design: High-rise building (22 stories); Entry on 9th floor; Attached property
• Construction: Block construction; Effective year built
• Exterior features: Balcony; Open balcony/patio; Barbecue; Tennis court(s); Association pool; Has view

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Microwave; Refrigerator
• Bedrooms: Bedroom on main level
• Flooring: Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air (electric)
• Interior features: Blinds; Unfurnished; Bedroom on main level; First-floor entry; Living/dining room; Walk-in closet(s); Storage room
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $300k.

Deal economics

• At list price, monthly cash flow is $-501 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $212k (29.5% below list).
• Meets the 1% rule at list price ($4k rent vs $300k).
• Recommended offer: $212k (29.5% below list) — sets the bar for cash-flow.
• Cap rate 6.0% vs local median 2.6% in Aventura — 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 (#127 in FL, #1,834 nationally) — a professional / high-income tenant draw. Strengths: schools A+, health & safety A+, amenities A; Watch: crime D+, 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.
• Market conditions: Rents flat; 1870 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,697/mo this rent would consume 66% of the median local household income ($67k/yr) (locally 3106% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (0.5% 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 ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 47 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $115k; list at $300k implies a 161% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 26% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $211,556 (29.5% 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 47 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
6. 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?
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. Crime grade is D 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: 1.23% ✓
• Cap rate: 6.00%
• Cash-on-cash: -1.06%
• DSCR: 0.95
• GRM: 6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.53% appreciation · 0.94% rent growth · sell at horizon

5-year hold

• IRR: -9.9%
• Equity multiple: 0.53×
• Total profit: $-39,780
• Equity at exit: $95,098

10-year hold

• IRR: -5.9%
• Equity multiple: 0.36×
• Total profit: $-53,637
• Equity at exit: $120,898

Cash invested: $84,000 (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 33160

• Home prices YoY: 0.2%
• Rents YoY: 0.9%
• Active inventory: 1870
• Price-to-rent: 6.8×

Monthly cashflow live

• Estimated rent: $3,697 medium
• Mortgage (P&I): −$1,573
• Tax from tax record: −$320 /mo · $3,835/yr
• Insurance: −$125
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$977
• Vacancy / Maint / Mgmt: −$776
• Net cashflow: $-501

Break-even live

Break-even rent $4,331

Max offer price $211,556

Occupancy floor —

Sensitivity live

Price	-10% $-331	-5% $-416	+0% $-501	+5% $-586	+10% $-670
Rent	-10% $-793	-5% $-647	+0% $-501	+5% $-355	+10% $-209
Rate	-1.0pp $-350	-0.5pp $-424	base $-501	+0.5pp $-578	+1.0pp $-657

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: $75,000
• Closing costs: $9,000
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $977 · $11,724/yr
• Likely covers: pooldoormansecurity
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 19 events

1. 2026-06-18
   days on market $300,000 Active 47 DOM
2. 2026-06-17
   days on market $300,000 Active 46 DOM
3. 2026-06-16
   days on market $300,000 Active 45 DOM
4. 2026-06-15
   days on market $300,000 Active 44 DOM
5. 2026-06-13
   days on market $300,000 Active 42 DOM
6. 2026-06-09
   days on market $300,000 Active 38 DOM
7. 2026-06-08
   days on market $300,000 Active 37 DOM
8. 2026-06-07
   days on market $300,000 Active 36 DOM
9. 2026-06-04
   days on market $300,000 Active 33 DOM
10. 2026-06-03
    pricedays on market $300,000 Active 32 DOM
11. 2026-06-02
    days on market $330,000 Active 31 DOM
12. 2026-06-01
    days on market $330,000 Active 30 DOM
13. 2026-05-31
    days on market $330,000 Active 29 DOM
14. 2026-04-28
    listed $330,000 Active
15. 2026-04-25
    price $2,450
16. 2026-03-19
    listed $2,650
17. 2010-09-20
    soldstatus $115,000
18. 2010-09-08
    soldstatus $115,000 366-char remark

    Show marketing remark (366 chars)

    Come and enjoy the Aventura lifestyle. This 1 bedroom convertible is in the heart of it all. Aventura mall, Gulfstream racing and casino, and yes the beach too. The kitchen and bathrooms are updated. This building offers 24 hour security, 2 swimming pools, tennis, concierge and conference room. This is the lifestyle you need to come home and enjoy. .. .. Aventura.

19. 1974-09-01
    soldstatus $37,000

ⓘ 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: $3,835 · $320/mo
• Projected year-2 tax: $3,835 · $320/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 · 97% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 25 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: $44,364
• − Mortgage interest: −$16,805
• − Property taxes: −$3,835
• − Insurance: −$6,619
• − Repairs & maintenance: −$3,549
• − Management: −$3,549
• − HOA: −$11,724
• − Depreciation: −$8,727
• Taxable loss: −$10,443
• Est. tax savings @ 24.0%: +$2,506
• After-tax cash flow: $-3,502/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 — Aventura

• Score: 80/100
• State rank: #127
• US rank: #1834

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Aventura, FL
• County: Miami-Dade County · 2,697,751 people
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 43,718
• Household income: $67,040
• Rent vs Own: 41.0% rent · 59.0% 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 0.59)
• Race & ethnicity: Hispanic / Latino 46% White 44% Two or more races 27% Black 4% Asian 2%
• Hispanic origin (detail): Mexican 1% Puerto Rican 3% Cuban 8% Dominican 1% Salvadoran 4%
• Common ancestry: Scotch-Irish 8% Hispanic 3% Subsaharan African 3%
• Foreign-born: 61% · Canada, Jamaica, Dominican Republic
• Languages at home: 29% English-only · Spanish 45% Russian/Polish/Slavic 12% 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: ▲ 0.53%
• Current HPI: 284.9293
• Rent YoY: ▲ 0.94%
• 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

+791.9% since first listed

6 events — show timeline

• 2026-04-28 Listed $330,000 MARMLS
• 2026-04-25 Price Changed $2,450 MARMLS
• 2026-03-19 Listed for Rent $2,650 MARMLS
• 2010-09-20 Sold (Public Records) $115,000 Public Records
• 2010-09-08 Sold (MLS) $115,000 MARMLS
• 1974-09-01 Sold (Public Records) $37,000 Public Records

Property tax history

+5.6%/yr

Latest (2025): $3,835 · +2.4% YoY. Source: county tax records.