NetsPositive
Get started
PendingPrice cut −$15,000

31 SE 5th St Apt 2307

Miami, FL 33131View map

  • Condo
  • 1 bd
  • 1 ba
  • 757 sq ft

$399,000

List price

See the numbersRent, payment and Nets at 20, 25 and 30% down
31 SE 5th St Apt 2307, Miami, FL

Our test at 20, 25 and 30% down

Does it carry itself?

Under contract

By default our Deals list leaves out homes already under contract, 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
See the numbersHow pricing works

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
$860 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
757 sq ft
Year built
Not listed
HOA fee
$860 a month
Annual tax bill
Not listed
Days on market
45 days (listed Sep 21, 2026)
Price cut
−$15,000 (price last changed Oct 7, 2026)
Status
Pending

Location

Pinned from the listing's street address.

More homes for sale in Miami

4,855 homes for sale in Miami

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 ones

Listing information comes from third-party sources and may be wrong or out of date.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.