CashFlowRE
Sign in Sign up
17890 W Dixie Hwy 601 Hwy #601
C+ Composite 62.61
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 +21.2/30.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Appreciation +5.3/10.0
  • Schools +4.2/10.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0

$275,000

17890 W Dixie Hwy 601 Hwy #601 · Ojus, FL 33160
2 bd · 2.0 ba · 1,213 sqft · Condo public records · 697 Days on market
Built 1979 $690/mo HOA · 19% of rent

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

Listing remarks MLS

>>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

Key facts

  • Remodeled unit
  • Minutes from fiu
  • Glass door showers

Tags

REMODELED UNITSTAINLESS STEEL APPLIANCESGLASS DOOR SHOWERSMINUTES FROM FIU

Property features AI

Finance

  • Financial info: Lease considered; Pets allowed with size limit (maximum 20 lbs)
  • HOA & community: Monthly association fee of $690; Association fee covers amenities, common areas, hot water, recreation facilities, reserve fund, sewer, trash and water; Association amenities include clubhouse, fitness center, barbecue, picnic area and pool

Exterior

  • Parking: Assigned covered parking; Deeded parking; Two or more spaces; 2 covered spaces; 2-car garage
  • Security: Doorman; Intercom; Key card entry; Phone entry
  • Utilities: Central heating and cooling
  • Home design: Attached property; 7-story building; Unit located on level 6; Resale unit
  • Construction: Block construction
  • Exterior features: Balcony; Screened balcony

Interior

  • Kitchen: Dishwasher; Electric range; Disposal; Microwave; Refrigerator
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast area; Closet cabinetry; Eat-in kitchen; Combined family and dining room

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 2-bed/2.0-bath condo listed at $275k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $275k).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#58 in FL, #1,031 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: schools D+, amenities 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 $3,671/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 $3k of equity ($2k loan paydown + $1k 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.
  • At projected returns (0.5% appreciation + 0.9% rent growth), your $77k cash investment doubles in ~10 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 697 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $149k; list at $275k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 697 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 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.33%
Cap rate
8.02%
Cash-on-cash
6.18%
DSCR
1.28
GRM
6.2

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
3.5%
Equity multiple
1.17×
Total profit
$12,883
Equity at exit
$87,173
10-year hold
IRR
6.6%
Equity multiple
1.71×
Total profit
$54,875
Equity at exit
$110,824

Cash invested: $77,000 (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.

ZIP-level market 33160

Home prices YoY
0.2%
Rents YoY
0.9%
Active inventory
1870
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$3,671 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$257 /mo · $3,082/yr
Insurance
$115
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$690
Vacancy / Maint / Mgmt
$771
Net cashflow
$330

Break-even live

Break-even rent $3,253
Max offer price $275,000
Occupancy floor 86%

Sensitivity live

Price -10% $486 -5% $408 +0% $330 +5% $252 +10% $175
Rent -10% $40 -5% $185 +0% $330 +5% $475 +10% $620
Rate -1.0pp $469 -0.5pp $400 base $330 +0.5pp $259 +1.0pp $187

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
$68,750
Closing costs
$8,250
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.

HOA detail condo

Monthly dues
$690 · $8,280/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-18
    days on market $275,000 Active 697 DOM
  2. 2026-06-17
    days on market $275,000 Active 696 DOM
  3. 2026-06-16
    days on market $275,000 Active 695 DOM
  4. 2026-06-15
    days on market $275,000 Active 694 DOM
  5. 2026-06-13
    days on market $275,000 Active 692 DOM
  6. 2026-06-09
    days on market $275,000 Active 688 DOM
  7. 2026-06-08
    days on market $275,000 Active 687 DOM
  8. 2026-06-08
    days on market $275,000 Active 686 DOM
  9. 2026-06-04
    days on market $275,000 Active 683 DOM
  10. 2026-06-03
    days on market $275,000 Active 682 DOM
  11. 2026-06-02
    days on market $275,000 Active 681 DOM
  12. 2026-06-01
    days on market $275,000 Active 680 DOM
  13. 2026-05-31
    days on market $275,000 Active 679 DOM
  14. 2026-05-20
    status Active
  15. 2025-09-22
    price $275,000
  16. 2024-06-25
    listed $290,000 Active
  17. 2018-09-04
    soldstatus $149,000
  18. 2018-08-10
    soldstatus $149,000 Sold 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  19. 2018-05-24
    status Pending 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  20. 2018-05-09
    price $149,000 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  21. 2018-03-26
    price $150,500 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  22. 2018-03-14
    price $155,500 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  23. 2018-03-07
    price $157,000 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  24. 2018-02-21
    listed $160,000 Active 280-char remark
    Show marketing remark (280 chars)

    >>>> SPACIOUS 6th FLOOR UNIT WHITH 2 BEDROOMS / 2 BATHS IN THE GREYNOLDS PARK COMMUNITY . TILE GLOORS THROUGHOUT. BALCONY AND CITY VIEWS. CLOSE TOAVENTURA MALL. ENJOY GREAT AMENITIES SUCH AS POOL , GYM AND CLUBHOUSE. CLOSE TO MAJOR ROADS, SHOPPING PLAZAS, AND SCHOOL.

  25. 2017-07-12
    historical
  26. 2017-06-26
    price $156,000
  27. 2017-06-26
    status Active
  28. 2017-06-15
    historical
  29. 2017-06-08
    listed $152,000 Active
  30. 2012-07-02
    soldstatus $85,600
  31. 2004-10-15
    soldstatus $141,000
  32. 2003-01-08
    soldstatus $96,000
  33. 1990-06-04
    soldstatus $47,500
  34. 1979-12-01
    soldstatus $60,000

ⓘ 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
$3,082 · $257/mo
Projected year-2 tax
$3,082 · $257/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 7/10 Severe FEMA zone X · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 24 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$44,054
− Mortgage interest
−$15,404
− Property taxes
−$3,082
− Insurance
−$2,172
− Repairs & maintenance
−$3,524
− Management
−$3,524
− HOA
−$8,280
− Depreciation
−$8,000
Taxable income
$67
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16
After-tax cash flow
$3,947/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 — Ojus

Score
83/100
State rank
#58
US rank
#1031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ojus, 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

Price history

+358.3% since first listed
21 events — show timeline
  • 2026-05-20 Relisted MARMLS
  • 2025-09-22 Price Changed $275,000 MARMLS
  • 2024-06-25 Listed $290,000 MARMLS
  • 2018-09-04 Sold (Public Records) $149,000 Public Records
  • 2018-08-10 Sold (MLS) $149,000 MARMLS
  • 2018-05-24 Pending MARMLS
  • 2018-05-09 Price Changed $149,000 MARMLS
  • 2018-03-26 Price Changed $150,500 MARMLS
  • 2018-03-14 Price Changed $155,500 MARMLS
  • 2018-03-07 Price Changed $157,000 MARMLS
  • 2018-02-21 Listed $160,000 MARMLS
  • 2017-07-12 Listing Removed MARMLS
  • 2017-06-26 Price Changed $156,000 MARMLS
  • 2017-06-26 Relisted MARMLS
  • 2017-06-15 Listing Removed MARMLS
  • 2017-06-08 Listed $152,000 MARMLS
  • 2012-07-02 Sold (MLS) $85,600 MARMLS
  • 2004-10-15 Sold (Public Records) $141,000 Public Records
  • 2003-01-08 Sold (Public Records) $96,000 Public Records
  • 1990-06-04 Sold (Public Records) $47,500 Public Records
  • 1979-12-01 Sold (Public Records) $60,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $3,082 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…