111 E Flagler St #507 · Miami, FL 33131

$232,000

1 bd · 1.0 ba · 623 sqft · Condo public records · 165 Days on market

Built 1951 $686/mo HOA · 18% 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 +27.2/30.0
• 1% rule +10.0/10.0
• DSCR +9.5/10.0
• ARV discount +7.5/15.0
• Schools +4.2/10.0
• Appreciation +4.0/10.0
• Livability +3.9/5.0
• Rent growth +3.0/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

* * * LOCATION, LOCATION, LOCATION * * * Building conveniently located in the heart of Downtown Miami, only a few blocks away from Bayside, Wholefoods, CITI CENTRE, Restaurants, Metro mover, Bus Stops, and much more. Several parking options available less than 2 blocks from the building and under $150/Month. Excellent opportunity for first time home buyers & Investors Downtown Miami’s Historic Flagler Street Poised for Complete Overhaul

Key facts

• Historic building
• Prime location
• $686 HOA

Tags

• HISTORIC BUILDING
• STEPS FROM BAYSIDE MARKETPLACE
• EASY ACCESS TO METRORAIL
• NEARBY PARKING OPTIONS
• PRIME LOCATION

Property features AI

Finance

• Other: Pets: No (no pet restrictions noted)
• Financial info: Association fee amount: $686 monthly
• HOA & community: Monthly association fee; Association fee covers management, amenities, insurance, legal/accounting, structure maintenance, reserve fund, roof, security, trash, and water; Building amenities include billiard room, fitness center, trash service, and elevators

Exterior

• Security: Key card entry; Intercom; Lobby secured; Smoke detectors
• Utilities: Electric power; Has water service; Has sewer service
• Home design: Condominium in a 15-story building; Entry on level 5; Unit facing within a multi-story building
• Construction: Block construction; Resale unit
• Exterior features: Security/high impact doors; Lobby secured; Intercom; Key card entry; Smoke detectors

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Disposal; Trash compactor; Kitchen island
• Bedrooms: Bedroom on main level
• Flooring: Ceramic tile
• Bathrooms: 1 full bathroom
• Heating & cooling: Electric heating; Electric cooling
• Interior features: Impact glass windows; Closet cabinetry; Kitchen island; Elevator access; First-floor entry
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $232k.

Deal economics

• At list price, monthly cash flow is $667 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $232k).
• Recommended offer: $204k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.7% vs local median 1.9% in Miami — 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 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.
• Market conditions: Rents rising (+2.0%/yr); 1007 active listings in the ZIP; high-income renter base; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• This rent runs 31% of the median local income ($144k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-2.1%/yr); year-one equity from $2k of loan paydown is wiped out by about $5k 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 (-2.1% appreciation + 2.0% rent growth), your $65k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 165 days — a 12% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 5y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $200k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $204,160 (12.0% below list)

Questions for the listing agent

1. It's been on market 165 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 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
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: 1.63% ✓
• Cap rate: 9.74%
• Cash-on-cash: 12.32%
• DSCR: 1.55
• GRM: 5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.09% appreciation · 2.04% rent growth · sell at horizon

5-year hold

• IRR: 4.0%
• Equity multiple: 1.16×
• Total profit: $10,665
• Equity at exit: $44,065

10-year hold

• IRR: 11.0%
• Equity multiple: 1.91×
• Total profit: $59,340
• Equity at exit: $36,716

Cash invested: $64,960 (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 33131

• Home prices YoY: -0.7%
• Rents YoY: 2.0%
• Active inventory: 1007
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $3,783 medium
• Mortgage (P&I): −$1,217
• Tax from tax record: −$323 /mo · $3,871/yr
• Insurance: −$97
• HOA: −$686
• Vacancy / Maint / Mgmt: −$794
• Net cashflow: $667

Break-even live

Break-even rent $2,939

Max offer price $232,000

Occupancy floor 77%

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: $58,000
• Closing costs: $6,960
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $686 · $8,232/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 19 events

1. 2026-06-13
   statusdays on market $232,000 Pending 165 DOM
2. 2026-06-09
   days on market $232,000 Active 163 DOM
3. 2026-06-08
   days on market $232,000 Active 162 DOM
4. 2026-06-07
   days on market $232,000 Active 161 DOM
5. 2026-06-04
   days on market $232,000 Active 158 DOM
6. 2026-06-03
   days on market $232,000 Active 157 DOM
7. 2026-06-02
   days on market $232,000 Active 156 DOM
8. 2026-06-01
   days on market $232,000 Active 155 DOM
9. 2026-05-31
   days on market $232,000 Active 154 DOM
10. 2026-03-05
    status Active
11. 2026-01-25
    status Pending
12. 2025-12-18
    price $232,000
13. 2025-11-19
    listed $252,000 Active
14. 2023-05-30
    historical
15. 2021-12-29
    soldstatus $200,000
16. 2021-12-20
    soldstatus $200,000 Closed 459-char remark

    Show marketing remark (459 chars)

    * * * LOCATION, LOCATION, LOCATION * * * Building conveniently located in the heart of Downtown Miami, only a few blocks away from Bayside, Wholefoods, CITI CENTRE, Restaurants, Metro mover, Bus Stops, and much more. Several parking options available less than 2 blocks from the building and under $150/Month. Excellent opportunity for first time home buyers & Investors Downtown Miami’s Historic Flagler Street Poised for Complete Overhaul

17. 2021-11-24
    status Pending 459-char remark

    Show marketing remark (459 chars)

    * * * LOCATION, LOCATION, LOCATION * * * Building conveniently located in the heart of Downtown Miami, only a few blocks away from Bayside, Wholefoods, CITI CENTRE, Restaurants, Metro mover, Bus Stops, and much more. Several parking options available less than 2 blocks from the building and under $150/Month. Excellent opportunity for first time home buyers & Investors Downtown Miami’s Historic Flagler Street Poised for Complete Overhaul

18. 2021-07-01
    listed $200,000 Active 459-char remark

    Show marketing remark (459 chars)

    * * * LOCATION, LOCATION, LOCATION * * * Building conveniently located in the heart of Downtown Miami, only a few blocks away from Bayside, Wholefoods, CITI CENTRE, Restaurants, Metro mover, Bus Stops, and much more. Several parking options available less than 2 blocks from the building and under $150/Month. Excellent opportunity for first time home buyers & Investors Downtown Miami’s Historic Flagler Street Poised for Complete Overhaul

19. 2017-11-06
    soldstatus $160,000

ⓘ 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: $3,871 · $323/mo
• Projected year-2 tax: $3,871 · $323/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°F today · 28 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: $45,400
• − Mortgage interest: −$12,996
• − Property taxes: −$3,871
• − Insurance: −$1,160
• − Repairs & maintenance: −$3,632
• − Management: −$3,632
• − HOA: −$8,232
• − Depreciation: −$6,749
• Taxable income: $5,128
• Est. tax owed @ 24.0%: −$1,231
• After-tax cash flow: $6,772/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): 23,095
• Household income: $144,138
• Rent vs Own: 63.0% rent · 37.0% own
• Severe rent burden: 1866.0

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 0.61)
• Race & ethnicity: Hispanic / Latino 52% Two or more races 35% White 33% Asian 4% Black 4%
• Hispanic origin (detail): Mexican 4% Puerto Rican 4% Cuban 8% Dominican 1% Salvadoran 3%
• Common ancestry: Romanian 2% Scotch-Irish 2% Estonian 2%
• Foreign-born: 54% · Canada, Jamaica, Dominican Republic
• Languages at home: 30% English-only · Spanish 53% Other Indo-European 6% French/Haitian/Cajun 4%

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: ▼ -2.09%
• Current HPI: 281.1156
• Rent YoY: ▲ 2.04%
• 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

+45.0% since first listed

10 events — show timeline

• 2026-03-05 Relisted — MARMLS
• 2026-01-25 Pending — MARMLS
• 2025-12-18 Price Changed $232,000 MARMLS
• 2025-11-19 Listed $252,000 MARMLS
• 2023-05-30 Rental Removed — MARMLS
• 2021-12-29 Sold (Public Records) $200,000 Public Records
• 2021-12-20 Sold (MLS) $200,000 MARMLS
• 2021-11-24 Pending — MARMLS
• 2021-07-01 Listed $200,000 MARMLS
• 2017-11-06 Sold (Public Records) $160,000 Public Records

Property tax history

+6.7%/yr

Latest (2025): $3,871 · +5.8% YoY. Source: county tax records.