CashFlowRE
Sign in Sign up
1750 James Ave Unit 9C
C+ Composite 62.85
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 +23.1/30.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Appreciation +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$290,000

1750 James Ave Unit 9C · Miami Beach, FL 33139
1 bd · 1.0 ba · 614 sqft · Condo public records · 18 Days on market
Built 1970 $435/mo HOA · 12% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1/1 condo close to Beach and some beach view from balcony. 1 covered car garage with extra guest space . This unit offers a tile floor , a kitchen recently renovated , priced according to market value and conditions. Great views of SOBE and beach from 9 th floor balcony . Building undergoing repairs but already priced all items . Washer dryer on same floor, New hurricane windows , some building concrete repiars , paint etc. Seller will pay for all assesments before closing. Location is awesome !!

Key facts

  • $435 HOA
  • Garage
  • Built 1970

Tags

BALCONY WITH STUNNING VIEWSBATHROOM WITH A RARE WINDOWNEW HURRICANE-IMPACT WINDOWSNEW HURRICANE-RATED DOORSCOVERED ASSIGNED PARKING SPACE

Property features AI

Finance

  • Other: $3,532 annual tax (2024)
  • Financial info: Pets are not allowed
  • HOA & community: Monthly association fee of $435; HOA covers common areas, parking, sewer, trash and water; Community amenities include bike storage and elevators

Exterior

  • Parking: 1 covered parking space; 1-car garage
  • Security: Key card entry; Complex fenced
  • Utilities: Electric cooling
  • Home design: Condominium/unit in a multi-story building; Located on entry level 9; Has attached property
  • Construction: Block construction; Resale property; 11-story building
  • Exterior features: Security/high-impact doors; Complex fenced; Key card entry

Interior

  • Kitchen: Dishwasher
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric cooling (central)
  • Interior features: Closet cabinetry; Kitchen island; Other interior features

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 1-bed/1.0-bath condo listed at $290k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $290k).
  • Recommended offer: $286k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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.
  • 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 (-0.4%/yr); 1214 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $3,715/mo this rent would consume 64% of the median local household income ($70k/yr) (locally 4052% 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 (-2.2%/yr); year-one equity from $2k of loan paydown is wiped out by about $6k 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 18 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.
  • Current owner paid $210k; 38% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $285,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.28%
Cap rate
8.45%
Cash-on-cash
7.70%
DSCR
1.34
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.19% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-13.6%
Equity multiple
0.49×
Total profit
$-41,302
Equity at exit
$53,849
10-year hold
IRR
-12.1%
Equity multiple
0.27×
Total profit
$-59,145
Equity at exit
$43,682

Cash invested: $81,200 (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 33139

Home prices YoY
-0.8%
Rents YoY
-0.4%
Active inventory
1214
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$3,715 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$337 /mo · $4,041/yr
Insurance
$121
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$435
Vacancy / Maint / Mgmt
$780
Net cashflow
$95

Break-even live

Break-even rent $3,595
Max offer price $290,000
Occupancy floor 92%

Sensitivity live

Price -10% $259 -5% $177 +0% $95 +5% $13 +10% $-69
Rent -10% $-199 -5% $-52 +0% $95 +5% $241 +10% $388
Rate -1.0pp $241 -0.5pp $169 base $95 +0.5pp $20 +1.0pp $-57

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
$72,500
Closing costs
$8,700
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2201 Collins Ave Miami Beach, FL 1.0–3.0 1.0–2.0 1121 $22,000 $19.62 25d 2 0.40mi
1602 Meridian Ave Miami Beach, FL 4.0 1.0–3.0 917 $6,932 $7.56 15d 1 0.44mi

HOA detail condo

Monthly dues
$435 · $5,220/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-21
    days on market $290,000 Active 18 DOM
  2. 2026-06-18
    days on market $290,000 Active 15 DOM
  3. 2026-06-17
    days on market $290,000 Active 14 DOM
  4. 2026-06-16
    days on market $290,000 Active 13 DOM
  5. 2026-06-15
    days on market $290,000 Active 12 DOM
  6. 2026-06-13
    days on market $290,000 Active 10 DOM
  7. 2026-06-09
    days on market $290,000 Active 6 DOM
  8. 2026-06-08
    days on market $290,000 Active 5 DOM
  9. 2026-06-07
    days on market $290,000 Active 4 DOM
  10. 2026-06-03
    remarks 699-char remark
  11. 2026-06-03
    days on marketlisting id $290,000 Active 1 DOM
  12. 2026-05-25
    historical
  13. 2026-04-27
    status Active
  14. 2026-04-26
    historical
  15. 2026-02-18
    price $290,000
  16. 2026-01-21
    price $299,000
  17. 2025-10-27
    listed $305,000 Active
  18. 2022-05-18
    soldstatus $210,000
  19. 2022-04-29
    soldstatus $210,000 Closed 502-char remark
    Show marketing remark (502 chars)

    1/1 condo close to Beach and some beach view from balcony. 1 covered car garage with extra guest space . This unit offers a tile floor , a kitchen recently renovated , priced according to market value and conditions. Great views of SOBE and beach from 9 th floor balcony . Building undergoing repairs but already priced all items . Washer dryer on same floor, New hurricane windows , some building concrete repiars , paint etc. Seller will pay for all assesments before closing. Location is awesome !!

  20. 2022-03-28
    status Pending 502-char remark
    Show marketing remark (502 chars)

    1/1 condo close to Beach and some beach view from balcony. 1 covered car garage with extra guest space . This unit offers a tile floor , a kitchen recently renovated , priced according to market value and conditions. Great views of SOBE and beach from 9 th floor balcony . Building undergoing repairs but already priced all items . Washer dryer on same floor, New hurricane windows , some building concrete repiars , paint etc. Seller will pay for all assesments before closing. Location is awesome !!

  21. 2022-03-18
    listed $210,000 Active 502-char remark
    Show marketing remark (502 chars)

    1/1 condo close to Beach and some beach view from balcony. 1 covered car garage with extra guest space . This unit offers a tile floor , a kitchen recently renovated , priced according to market value and conditions. Great views of SOBE and beach from 9 th floor balcony . Building undergoing repairs but already priced all items . Washer dryer on same floor, New hurricane windows , some building concrete repiars , paint etc. Seller will pay for all assesments before closing. Location is awesome !!

  22. 1990-09-17
    soldstatus $35,000

ⓘ 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
$4,041 · $337/mo
Projected year-2 tax
$4,041 · $337/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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥101°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
$44,577
− Mortgage interest
−$16,245
− Property taxes
−$4,041
− Insurance
−$6,568
− Repairs & maintenance
−$3,566
− Management
−$3,566
− HOA
−$5,220
− Depreciation
−$8,436
Taxable loss
−$3,066
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$736
After-tax cash flow
$1,873/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 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)
33,753
Household income
$69,793
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
4052.0

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 0.58)
Race & ethnicity
Hispanic / Latino 51% White 40% Two or more races 17% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 15% Salvadoran 3%
Common ancestry
Lithuanian 3% Scotch-Irish 2% Romanian 2%
Foreign-born
56% · Canada, Jamaica, Dominican Republic
Languages at home
37% English-only · Spanish 49% Other Indo-European 5% 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
▼ -2.19%
Current HPI
277.9321
Rent YoY
▼ -0.36%
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

+728.6% since first listed
11 events — show timeline
  • 2026-05-25 Listing Removed MARMLS
  • 2026-04-27 Relisted MARMLS
  • 2026-04-26 Listing Removed MARMLS
  • 2026-02-18 Price Changed $290,000 MARMLS
  • 2026-01-21 Price Changed $299,000 MARMLS
  • 2025-10-27 Listed $305,000 MARMLS
  • 2022-05-18 Sold (Public Records) $210,000 Public Records
  • 2022-04-29 Sold (MLS) $210,000 MARMLS
  • 2022-03-28 Pending MARMLS
  • 2022-03-18 Listed $210,000 MARMLS
  • 1990-09-17 Sold (Public Records) $35,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $4,041 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…