OFF_MARKETRisky Deal142 days on market

410 NE 35th Ter #401

410 NE 35th Ter #401, Miami, FL 33137, Miami, FL 33137
$622,230

Listing Price

Property image 1
410 NE 35th Ter #401, Miami, FL 33137
Loc: Miami, FL
Days Listed
142
Rent Estimate
$2,575/mo
Est. Cash Flow base
Type
apartment

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.

3

Eneida M. Hartner Elementary School

PK-5
1 mi away
3

Jose De Diego Middle School

6-8
1.1 mi away
4

Booker T. Washington Senior High School

9-12
2 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
2.95%
Total ROI
4.4%
Cash Flow
$-1,615/mo
DSCR
0.49
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This investment presents significant financial headwinds. With a negative monthly cash flow of approximately $1,615, the investor faces an annual deficit of nearly $19,380, requiring substantial capital reserves and creating a heavy reliance on future appreciation. The rental yield of 2.95% is notably low, failing to cover basic financing or operating costs in the current interest rate environment. At over $1,480 per square foot, the entry price is aggressive for a 420-square-foot unit. While the Miami location and 4% appreciation rate are positive, the immediate and ongoing cash drain makes this a speculative asset rather than a conservative income-generating investment.

Strengths
  • Desirable Miami location with strong long-term demand
  • Steady 4% projected annual appreciation
  • Newer or luxury construction reduces immediate CAPEX risk
Considerations
  • Severe negative monthly cash flow of -$1,614.96
  • Extremely high acquisition cost per square foot ($1,481)
  • Rental yield is significantly below the cost of capital
  • High sensitivity to HOA increases and Florida insurance premiums
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2025-10-28Listed for sale$622,230$1,482
2025-10-28Listing removed$622,230$1,482
2025-09-30Listed for sale$622,230$1,482
2025-07-30Listing removed$622,230$1,482
2023-12-02Listed for sale$622,230$1,482
2023-11-23Listing removed$622,230$1,482
2023-10-13Listed for sale$622,230$1,482
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
420
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: $622,230Rent Basis: Observed Comp Model ($2,575/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $311/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.24%

NOI: $13,963/yr

Cash-on-Cash Yield
-17.3%

On $143,113 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.6%

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)-$508/mo
Homeowner / Hazard Insurance-$311/mo
Vacancy Reserve (5% of rent)-$129/mo
Repairs & Maintenance (10% of rent)-$258/mo
Property Management (8% of rent)-$206/mo
Total Pure Operating Expenses-$1,411/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,575/mo
Less: Operating Expenses-$1,411/mo
Net Operating Income (NOI)+$1,164/mo
Less: Debt Service (30yr @ 6.75%)-$3,229/mo
Net Cash Flow
$-2,065/mo
$-24,780/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.