7187 NW 103 Path Unit 7187
Miami, FL 33178View map
- Townhome
- 3 bd
- 2.5 ba
- 1,816 sq ft
$735,000
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
- $465 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
- Townhome
- Units
- 1
- Bedrooms
- 3
- Bathrooms
- 2 full, 1 half
- Size
- 1,816 sq ft
- Year built
- Not listed
- HOA fee
- $465 a month
- Annual tax bill
- Not listed
- Days on market
- 183 days (listed May 6, 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
Price cut$559,000
10260 NW 63rd Ter Apt 213
Miami, FL 33178
Townhome · 3 bd · 3 ba · 1,547 sq ft
$420,000
5091 NW 7th St Apt TS15
Miami, FL 33126
Condo · 2 bd · 2 ba · 860 sq ft
$235,000
453 SW 2nd St Unit 408D
Miami, FL 33130
Condo · 2 bd · 1 ba · 707 sq ft
$228,000
481 Ives Dairy Rd Unit 402-4
Miami, FL 33179
Condo · 2 bd · 2 ba · 1,428 sq ft
$379,000
850 NW 106th Ave Unit 2B3-4
Miami, FL 33172
Condo · 3 bd · 2 ba · 1,360 sq ft
$850,000
14519 SW 106th Ter
Miami, FL 33186
3 bd · 2 ba · 1,843 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.