1750 NE 191st St Unit 100-1 · Ojus, FL 33179

$298,500

2 bd · 2.0 ba · 1,633 sqft · Condo · 61 Days on market

Built 1970 Good condition $832/mo HOA · 19% of rent

---

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 +23.0/30.0
• 1% rule +9.5/10.0
• ARV discount +7.5/15.0
• DSCR +7.4/10.0
• Schools +4.2/10.0
• Livability +4.2/5.0
• Condition / age +4.0/5.0
• Rent growth +2.6/5.0
• Appreciation +0.0/10.0

Listing remarks

Rare Gem! 1,600 SqFt Waterfront Retreat – Immediate ROI Experience the perfect blend of luxury and comfort in this stunning, fully renovated corner-unit condo. Spanning an impressive 1,600 sq. ft. , this ground-floor residence offers the rare spaciousness of a single-family home. Investment Opportunity: This property is currently leased at $2,600/month through March 30, 2027, providing immediate, stable cash flow for the savvy investor. The unit features a brand-new, gourmet-inspired kitchen with high-end appliances, an oversized living area, and a versatile bonus room/den perfect for a home office. Enjoy serene lakefront views from your private, tranquil balcony. Updated with a spa-

Key facts

• Lakefront living
• Corner condo
• Private balcony

Tags

• CORNER CONDO
• LAKEFRONT LIVING
• PRIVATE BALCONY
• HOME OFFICE
• WALK IN CLOSET
• BRAND NEW SHOWER

Property features AI

Finance

• Financial info: Lease considered; Pets allowed with restrictions or conditions
• HOA & community: Monthly association fee ($832) covering amenities, common areas, cable TV, internet, and grounds maintenance; Community pool

Exterior

• Parking: Assigned parking; Guest parking available; 1 covered/garage space (1 total assigned space)
• Security: Security guard
• Utilities: Cable available
• Home design: Attached property; 8-story building; Entry on level 1
• Construction: Block construction; Effective year built
• Exterior features: Balcony; Open balcony/porch; Porch

Interior

• Kitchen: Dishwasher; Microwave; Refrigerator; Electric water heater
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning (electric)
• Interior features: First floor entry; Bedroom on main level; Other interior features
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $298k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $106 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $298k).
• Recommended offer: $281k (6.0% 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: 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.
• Zoned schools: Ojus Elementary School (math 56% / reading 59%, grade C+, #764 of 2,144 statewide, top 36%, 776 students, 63% FRL); Highland Oaks Middle School (math 28% / reading 51%, grade F, #373 of 571 statewide, top 66%, 774 students, 50% FRL); Dr. Michael M. Krop Senior High (math 21% / reading 46%, grade F, #400 of 667 statewide, top 61%, 2,235 students, 49% FRL).
• Market conditions: Rents flat; 573 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $4,339/mo this rent would consume 80% of the median local household income ($65k/yr) (locally 3123% 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 (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 61 days — a 6% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts 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.

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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $280,590 (6.0% below list)

Questions for the listing agent

1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1970 — 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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
10. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
11. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
12. 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.
13. 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.
14. 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: 1.45% ✓
• Cap rate: 8.43%
• Cash-on-cash: 7.65%
• DSCR: 1.34
• GRM: 5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.22% rent growth · sell at horizon

5-year hold

• IRR: -18.7%
• Equity multiple: 0.37×
• Total profit: $-52,584
• Equity at exit: $44,507

10-year hold

• IRR: -24.0%
• Equity multiple: 0.05×
• Total profit: $-79,515
• Equity at exit: $25,809

Cash invested: $83,580 (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 33179

• Rents YoY: 0.2%
• Active inventory: 573
• Price-to-rent: 5.7×

Monthly cashflow live

• Estimated rent: $4,339 medium
• Mortgage (P&I): −$1,565
• Tax est. 1.5%: −$373 /mo · $4,478/yr
• Insurance: −$124
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$832
• Vacancy / Maint / Mgmt: −$911
• Net cashflow: $106

Break-even live

Break-even rent $4,204

Max offer price $298,500

Occupancy floor 93%

Sensitivity live

Price	-10% $312	-5% $209	+0% $106	+5% $3	+10% $-100
Rent	-10% $-237	-5% $-65	+0% $106	+5% $277	+10% $449
Rate	-1.0pp $256	-0.5pp $182	base $106	+0.5pp $29	+1.0pp $-50

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: $74,625
• Closing costs: $8,955
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $832 · $9,984/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 28 events

1. 2026-06-21
   days on market $298,500 Active 61 DOM
2. 2026-06-18
   days on market $298,500 Active 58 DOM
3. 2026-06-18
   remarks 693-char remark
4. 2026-06-18
   price $298,500 Active 57 DOM
5. 2026-06-17
   days on market $299,000 Active 57 DOM
6. 2026-06-16
   days on market $299,000 Active 56 DOM
7. 2026-06-15
   days on market $299,000 Active 55 DOM
8. 2026-06-13
   days on market $299,000 Active 53 DOM
9. 2026-06-09
   days on market $299,000 Active 49 DOM
10. 2026-06-08
    days on market $299,000 Active 48 DOM
11. 2026-06-07
    days on market $299,000 Active 47 DOM
12. 2026-06-04
    days on market $299,000 Active 44 DOM
13. 2026-06-03
    days on market $299,000 Active 43 DOM
14. 2026-06-02
    days on market $299,000 Active 42 DOM
15. 2026-06-01
    days on market $299,000 Active 41 DOM
16. 2026-05-31
    days on market $299,000 Active 40 DOM
17. 2026-04-21
    listed $299,000 Active
18. 2026-03-18
    historical $2,600
19. 2026-02-28
    price $2,600
20. 2026-02-15
    price $2,650
21. 2026-01-31
    price $2,700
22. 2026-01-23
    listed $2,800
23. 2026-01-15
    historical $2,800
24. 2025-11-15
    price $2,800
25. 2025-08-21
    price $2,900
26. 2025-08-20
    price $295,000
27. 2025-07-16
    listed $3,000
28. 2025-06-11
    listed $299,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 5/10 Major FEMA zone AE · 32% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 27 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: $52,063
• − Mortgage interest: −$16,721
• − Property taxes: −$4,478
• − Insurance: −$6,611
• − Repairs & maintenance: −$4,165
• − Management: −$4,165
• − HOA: −$9,984
• − Depreciation: −$8,684
• Taxable loss: −$2,744
• Est. tax savings @ 24.0%: +$659
• After-tax cash flow: $1,931/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This fully renovated ground floor corner Condo is in excellent condition with modern appliances and a spacious layout. It offers a great value for both resale and rental due to its prime location and lakefront living.

Value-add opportunities

• Both Paint exterior and interior walls — Enhances curb appeal and interior aesthetics
• Both Replace window screens — Improves energy efficiency and security
• Both Install smart home devices — Enhances convenience and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

• Both Paint exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Replace window screens — Improves energy efficiency and security ↑
• Both Install smart home devices — Enhances convenience and energy efficiency ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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): 51,591
• Household income: $65,211
• Rent vs Own: 43.3% rent · 56.7% own
• Severe rent burden: 3123.0

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 0.67)
• Race & ethnicity: Black 39% Hispanic / Latino 38% Two or more races 23% White 19% Asian 1%
• Hispanic origin (detail): Mexican 1% Puerto Rican 2% Cuban 6% Dominican 3% Salvadoran 3%
• Common ancestry: Hispanic 13% Scotch-Irish 2% Romanian 2%
• Foreign-born: 48% · Canada, Jamaica, Dominican Republic
• Languages at home: 42% English-only · Spanish 37% French/Haitian/Cajun 13% Other Indo-European 2%

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: ▼ -608.34%
• Current HPI: 328.1733
• Rent YoY: ▲ 0.22%
• 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

+0.0% since first listed

12 events — show timeline

• 2026-04-21 Listed $299,000 MARMLS
• 2026-03-18 Rental Removed $2,600 MARMLS
• 2026-02-28 Price Changed $2,600 MARMLS
• 2026-02-15 Price Changed $2,650 MARMLS
• 2026-01-31 Price Changed $2,700 MARMLS
• 2026-01-23 Listed for Rent $2,800 MARMLS
• 2026-01-15 Rental Removed $2,800 MARMLS
• 2025-11-15 Price Changed $2,800 MARMLS
• 2025-08-21 Price Changed $2,900 MARMLS
• 2025-08-20 Price Changed $295,000 MARMLS
• 2025-07-16 Listed for Rent $3,000 MARMLS
• 2025-06-11 Listed $299,000 MARMLS