70 NW 77th St #9 · Miami, FL 33150

$120,000

1 bd · 1.0 ba · 551 sqft · Condo public records · 85 Days on market

Built 1961 $295/mo HOA · 18% of rent ↓ 8% since listing

---

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 +21.6/30.0
• 1% rule +8.9/10.0
• ARV discount +7.5/15.0
• DSCR +6.9/10.0
• Schools +4.2/10.0
• Livability +3.9/5.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

INVESTORS WELCOME! 1 BED 1 BATH UNIT. GREAT CONDITION. LONGTERM TENANT PAYING $1150.00 START COLLECTING MONEY. VERY LOW MAINTENANCE ONLY$85.00 DOLLARS A MONTH. ASSIGNED PARKING.

Key facts

• Gated community
• Strong rental demand
• Easy access to i-95

Tags

• GATED COMMUNITY
• STRONG RENTAL DEMAND
• EASY ACCESS TO I-95
• UPCOMING TRANSIT OPTIONS
• INVESTMENT OPPORTUNITY

Property features AI

Finance

• Financial info: Pets not allowed
• HOA & community: Monthly association fee of $295; Association includes water and sewer; Association laundry amenity

Exterior

• Parking: One covered parking space; One-car garage
• Security: Fenced complex
• Utilities: Water included in association fee; Sewer included in association fee; Has electricity
• Home design: Attached property; Two-story building; Entry on level 1
• Construction: Block construction; Resale property
• Exterior features: Complex is fenced

Interior

• Kitchen: Electric range; Microwave; Refrigerator
• Flooring: Ceramic tile
• Bathrooms: One full bathroom
• Heating & cooling: Wall furnace heating; Wall/window air conditioning units
• Interior features: Other interior features; Ceramic tile flooring
• Laundry & utility: Laundry in common area

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $120k.

Deal economics

• At list price, monthly cash flow is $181 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $120k).
• Recommended offer: $113k (6.0% below list) — sets the bar for market timing.
• Cap rate 8.1% 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 soft (-0.8%/yr); 179 active listings in the ZIP; lower-income renter base — watch delinquency; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $1,663/mo this rent would consume 49% of the median local household income ($41k/yr) (locally 2384% 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 $830 of loan paydown is wiped out by about $4k 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 85 days — a 6% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 5y 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 $12k; list at $120k implies a 943% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

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

Recommended offer $112,800 (6.0% below list)

Questions for the listing agent

1. It's been on market 85 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 1961 — 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: 1.39% ✓
• Cap rate: 8.11%
• Cash-on-cash: 6.48%
• DSCR: 1.29
• GRM: 6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -10.7%
• Equity multiple: 0.63×
• Total profit: $-12,551
• Equity at exit: $17,892

10-year hold

• IRR: -8.1%
• Equity multiple: 0.58×
• Total profit: $-14,023
• Equity at exit: $10,375

Cash invested: $33,600 (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 33150

• Rents YoY: -0.8%
• Active inventory: 179
• Price-to-rent: 6.0×

Monthly cashflow live

• Estimated rent: $1,663 medium
• Mortgage (P&I): −$629
• Tax from tax record: −$158 /mo · $1,895/yr
• Insurance: −$50
• HOA: −$295
• Vacancy / Maint / Mgmt: −$349
• Net cashflow: $181

Break-even live

Break-even rent $1,433

Max offer price $120,000

Occupancy floor 84%

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: $30,000
• Closing costs: $3,600
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $295 · $3,540/yr
• Likely covers: parking
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 18 events

1. 2026-06-18
   days on market $120,000 Active 85 DOM
2. 2026-06-17
   days on market $120,000 Active 84 DOM
3. 2026-06-16
   days on market $120,000 Active 83 DOM
4. 2026-06-15
   days on market $120,000 Active 82 DOM
5. 2026-06-13
   days on market $120,000 Active 80 DOM
6. 2026-06-09
   days on market $120,000 Active 76 DOM
7. 2026-06-08
   days on market $120,000 Active 75 DOM
8. 2026-06-07
   days on market $120,000 Active 74 DOM
9. 2026-06-04
   days on market $120,000 Active 71 DOM
10. 2026-06-03
    days on market $120,000 Active 70 DOM
11. 2026-06-02
    days on market $120,000 Active 69 DOM
12. 2026-06-01
    days on market $120,000 Active 68 DOM
13. 2026-05-31
    days on market $120,000 Active 67 DOM
14. 2026-03-25
    listed $120,000 Active
15. 2022-01-05
    soldstatus $11,500 Closed 179-char remark

    Show marketing remark (179 chars)

    INVESTORS WELCOME! 1 BED 1 BATH UNIT. GREAT CONDITION. LONGTERM TENANT PAYING $1150.00 START COLLECTING MONEY. VERY LOW MAINTENANCE ONLY$85.00 DOLLARS A MONTH. ASSIGNED PARKING.

16. 2021-11-29
    status Pending 179-char remark

    Show marketing remark (179 chars)

    INVESTORS WELCOME! 1 BED 1 BATH UNIT. GREAT CONDITION. LONGTERM TENANT PAYING $1150.00 START COLLECTING MONEY. VERY LOW MAINTENANCE ONLY$85.00 DOLLARS A MONTH. ASSIGNED PARKING.

17. 2021-10-26
    price $120,000 179-char remark

    Show marketing remark (179 chars)

    INVESTORS WELCOME! 1 BED 1 BATH UNIT. GREAT CONDITION. LONGTERM TENANT PAYING $1150.00 START COLLECTING MONEY. VERY LOW MAINTENANCE ONLY$85.00 DOLLARS A MONTH. ASSIGNED PARKING.

18. 2021-10-12
    listed $130,000 Active 179-char remark

    Show marketing remark (179 chars)

    INVESTORS WELCOME! 1 BED 1 BATH UNIT. GREAT CONDITION. LONGTERM TENANT PAYING $1150.00 START COLLECTING MONEY. VERY LOW MAINTENANCE ONLY$85.00 DOLLARS A MONTH. ASSIGNED PARKING.

ⓘ 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: $1,895 · $158/mo
• Projected year-2 tax: $1,895 · $158/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 6/10 Major FEMA zone X (unshaded) · 54% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°F today · 30 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: $19,954
• − Mortgage interest: −$6,722
• − Property taxes: −$1,895
• − Insurance: −$600
• − Repairs & maintenance: −$1,596
• − Management: −$1,596
• − HOA: −$3,540
• − Depreciation: −$3,491
• Taxable income: $514
• Est. tax owed @ 24.0%: −$123
• After-tax cash flow: $2,054/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): 30,974
• Household income: $40,873
• Rent vs Own: 70.6% rent · 29.4% own
• Severe rent burden: 2384.0

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: Majority Black (63%)
• Race & ethnicity: Black 63% Hispanic / Latino 30% Two or more races 13% White 4%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3% Cuban 7% Dominican 2%
• Common ancestry: Hispanic 27%
• Foreign-born: 42% · Canada, Jamaica
• Languages at home: 42% English-only · Spanish 30% French/Haitian/Cajun 27% Other Indo-European 1%

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: ▼ -359.01%
• Current HPI: 552.392
• Rent YoY: ▼ -0.78%
• 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

-7.7% since first listed

5 events — show timeline

• 2026-03-25 Listed $120,000 MARMLS
• 2022-01-05 Sold (MLS) $11,500 MARMLS
• 2021-11-29 Pending — MARMLS
• 2021-10-26 Price Changed $120,000 MARMLS
• 2021-10-12 Listed $130,000 MARMLS

Property tax history

+7.1%/yr

Latest (2025): $1,895 · -6.7% YoY. Source: county tax records.