OFF_MARKETGood Deal37 days on market

825 Brickell Bay Dr APT 1448

825 Brickell Bay Dr APT 1448, Miami, FL 33131, Miami, FL 33131
$438,990
Zestimate®:$422,900

Listing Price

Property image 1
825 Brickell Bay Dr APT 1448, Miami, FL 33131
Loc: Miami, FL
Days Listed
37
Tax Assessed
$305k
Zestimate®
$423k
Market Rate
Rent Estimate
$3,357/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
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
Risky
Confidence Score: 4.8/10
Exercise caution due to potential market volatility.
Cap Rate
7.15%
Total ROI
25.4%
Cash Flow
$396/mo
DSCR
1.18
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

While the 7.15% gross rental yield appears attractive, a conservative analysis reveals significant cash flow compression. Located in Miami's high-demand Brickell district, the property benefits from strong occupancy and 4% projected appreciation. However, Florida's escalating property taxes and insurance premiums, combined with typically high HOA fees in older Brickell developments, will likely erode net margins. For a 2/2 at this price point, carrying costs often exceed $2,000 monthly, potentially resulting in a net cap rate below 2%. Investors must also account for the risk of special assessments common in aging Florida high-rises, making this more of a speculative appreciation play than a stable cash-flow asset.

Strengths
  • Prime location in Brickell's high-density financial district
  • Strong historical rental demand for 2-bedroom configurations
  • Competitive entry price point for the Miami submarket
Considerations
  • High HOA fees and rising insurance costs significantly impact Net Operating Income
  • Potential for special assessments related to Florida's structural integrity mandates
  • High property tax burden typical of the Miami-Dade area
  • Minimal or negative net cash flow after accounting for management and vacancies
Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
990
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: $438,990Rent Basis: Observed Comp Model ($3,357/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $219/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.79%

NOI: $25,400/yr

Cash-on-Cash Yield
-1.9%

On $100,968 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+84.6%

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)-$249/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$269/mo
Total Pure Operating Expenses-$1,240/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,357/mo
Less: Operating Expenses-$1,240/mo
Net Operating Income (NOI)+$2,117/mo
Less: Debt Service (30yr @ 6.75%)-$2,278/mo
Net Cash Flow
$-161/mo
$-1,934/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.