851 NE 1st Ave Unit 1901
Miami, FL 33132View map
- Condo
- 3 bd
- 3.5 ba
- 2,204 sq ft
$1,425,000
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
- $3,888 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
- 3
- Bathrooms
- 3 full, 1 half
- Size
- 2,204 sq ft
- Year built
- Not listed
- HOA fee
- $3,888 a month
- Annual tax bill
- Not listed
- Days on market
- 27 days (listed Oct 9, 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
$710,000
900 Biscayne Blvd Apt 2705
Miami, FL 33132
Condo · 1 bd · 2 ba · 929 sq ft
$990,000
488 NE 18th St Unit 3609
Miami, FL 33132
Condo · 2 bd · 3 ba · 1,257 sq ft
$950,000
488 NE 18th St Unit 4500
Miami, FL 33132
Condo · 2 bd · 2.5 ba · 1,171 sq ft
- New construction
$550,000
121 NE 5th St Apt 802
Miami, FL 33132
Condo · 1 bd · 2 ba · 544 sq ft
New construction$550,000
20 NE 11th St Apt 3311
Miami, FL 33132
Condo · Studio · 1 ba · 460 sq ft
New construction$359,000
159 NE 6th St Unit 3706
Miami, FL 33132
Condo · Studio · 1 ba · 374 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.