1720 NW North River Dr Apt 302
Miami, FL 33125View map
- Condo
- 2 bd
- 2 ba
- 899 sq ft
- Built 1986
$319,999
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. It is in a flood zone, which raises the estimate.
- HOA
- $650 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
- 2
- Bathrooms
- 2
- Size
- 899 sq ft
- Year built
- 1986
- HOA fee
- $650 a month
- Annual tax bill
- $3,653, as listed
- Days on market
- 21 days (listed Oct 15, 2026)
- Flood zone
- In a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Miami
4,855 homes for sale in Miami
$1,200,000
2036 NW 3rd St
Miami, FL 33125
Duplex · 1 bd · 1 ba · 5,948 sq ft
$649,000
3035 NW 19th St
Miami, FL 33125
3 bd · 2 ba · 1,646 sq ft
$355,000
1901 NW S River Dr Unit 4A
Miami, FL 33125
Townhome · 2 bd · 1.5 ba · 1,000 sq ft
$639,000
3654 NW 13th St
Miami, FL 33125
4 bd · 3 ba · 1,670 sq ft
$700,000
2185 NW 18th St
Miami, FL 33125
Duplex · 6 bd · 4 ba · 2,168 sq ft
$650,000
2105 NW 1st St
Miami, FL 33125
Duplex · 4 bd · 6 ba · 2,220 sq ft
In Miami, 73 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.