225 N Miami Ave Apt 803
Miami, FL 33128View map
- Condo
- 1 bd
- 1 ba
- 526 sq ft
$499,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
New construction
By default our Deals list leaves out new construction, whose listings rarely give the HOA fee, so this page gives no verdict.
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
- $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
- 1
- Bathrooms
- 1
- Size
- 526 sq ft
- Year built
- Not listed
- HOA fee
- $650 a month
- Annual tax bill
- Not listed
- Days on market
- 15 days (listed Oct 21, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Miami
4,855 homes for sale in Miami
New construction$529,000
225 N Miami Ave Apt 2404
Miami, FL 33128
Condo · 1 bd · 1 ba · 530 sq ft
$527,900
225 N Miami Ave Apt 1907
Miami, FL 33128
Condo · 1 bd · 1 ba · 530 sq ft
New construction$805,900
555 NW S River Dr Unit 504
Miami, FL 33128
Condo · 1 bd · 1 ba
New constructionPrice cut$799,000
225 N Miami Ave Apt 3001
Miami, FL 33128
Condo · 2 bd · 2 ba · 786 sq ft
$1,350,000
922 NW 2nd St
Miami, FL 33128
Duplex · 10 bd · 4 ba · 2,354 sq ft
New construction$485,000
225 N Miami Ave Apt 2003
Miami, FL 33128
Condo · 1 bd · 1 ba · 526 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.