4101 Pine Tree Dr Apt 807
Miami Beach, FL 33140View map
- Condo
- 1 bd
- 1.5 ba
- 740 sq ft
$410,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $648 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 1
- Bathrooms
- 1 full, 1 half
- Size
- 740 sq ft
- Year built
- Not listed
- HOA fee
- $648 a month
- Annual tax bill
- Not listed
- Days on market
- 3 days (listed Nov 2, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Miami Beach
947 homes for sale in Miami Beach
$650,000
6039 Collins Ave Apt 715
Miami Beach, FL 33140
Condo · 2 bd · 2 ba · 1,206 sq ft
$595,000
5255 Collins Ave Apt 3G
Miami Beach, FL 33140
Condo · 1 bd · 2 ba · 1,585 sq ft
Pending$540,000
6039 Collins Ave Apt 1205
Miami Beach, FL 33140
Condo · 2 bd · 2 ba · 1,271 sq ft
$815,000
4391 Collins Ave Unit 1017
Miami Beach, FL 33140
Condo · Studio · 1 ba · 538 sq ft
$360,000
5445 Collins Ave Apt 926
Miami Beach, FL 33140
Condo · Studio · 1 ba · 390 sq ft
$424,999
5005 Collins Ave Apt 307
Miami Beach, FL 33140
Condo · 2 bd · 2 ba · 1,121 sq ft
In Miami Beach, 5 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.