OFF_MARKETRisky Deal108 days on market

1040 Biscayne Blvd APT 4403

1040 Biscayne Blvd APT 4403, Miami, FL 33132, Miami, FL 33132
$4,900,000
Zestimate®:$4,476,600

Listing Price

Property image 1
1040 Biscayne Blvd APT 4403, Miami, FL 33132
Loc: Miami, FL
Days Listed
108
Tax Assessed
$3513k
Zestimate®
$4477k
Market Rate
Rent Estimate
$21,407/mo
Est. Cash Flow base
Type
condo

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

1

Phyllis Wheatley Elementary School

PK-5
0.8 mi away
3

Jose De Diego Middle School

6-8
1.7 mi away
3

Booker T. Washington Senior High School

9-12
0.9 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Miami, FL Investment Analysis (2026)

Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%

Open Miami Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.83%
Total ROI
8.8%
Cash Flow
$-9,124/mo
DSCR
0.63
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-26Listed for rent$26,000$6
2026-02-26Listing removed$26,000$6
2026-01-19Listed for rent$26,000$6
2026-01-14Price change$4,900,000$1,132
2025-12-09Listing removed$35,000$8

Tax History

YearProperty TaxTax Assessment
2024$63,478.2$2,905,870
2023$55,538.32$2,641,700
2022$38,143.3$1,670,884
2021$35,852.52$1,651,072
2020$35,937.55$1,651,072
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,327
Built
2007
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $4,900,000Rent Basis: Observed Comp Model ($21,407/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $2,450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.73%

NOI: $133,969/yr

Cash-on-Cash Yield
-15.2%

On $1,127,000 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$2,869/mo
Homeowner / Hazard Insurance-$2,450/mo
Vacancy Reserve (5% of rent)-$1,070/mo
Repairs & Maintenance (10% of rent)-$2,141/mo
Property Management (8% of rent)-$1,713/mo
Total Pure Operating Expenses-$10,243/mo
Net Investor Cash Flow
Gross Scheduled Rent+$21,407/mo
Less: Operating Expenses-$10,243/mo
Net Operating Income (NOI)+$11,164/mo
Less: Debt Service (30yr @ 6.75%)-$25,425/mo
Net Cash Flow
$-14,261/mo
$-171,132/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.