OFF_MARKETRisky Deal142 days on market

410 NE 35th Ter #412

410 NE 35th Ter #412, Miami, FL 33137, Miami, FL 33137
$850,000

Listing Price

Property image 1
410 NE 35th Ter #412, Miami, FL 33137
Loc: Miami, FL
Days Listed
142
Rent Estimate
$3,658/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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.68%
Total ROI
8.1%
Cash Flow
$-1,692/mo
DSCR
0.61
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
2025-09-30Listed for sale$850,000$929
2025-07-30Listing removed$850,000$929
2023-12-01Listed for sale$850,000$929
2023-11-24Listing removed$850,000$929
2023-10-13Listed for sale$850,000$929
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
915
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: $850,000Rent Basis: Observed Comp Model ($3,658/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.40%

NOI: $20,370/yr

Cash-on-Cash Yield
-16.7%

On $195,500 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.9%

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)-$694/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$183/mo
Repairs & Maintenance (10% of rent)-$366/mo
Property Management (8% of rent)-$293/mo
Total Pure Operating Expenses-$1,961/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,658/mo
Less: Operating Expenses-$1,961/mo
Net Operating Income (NOI)+$1,697/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-2,713/mo
$-32,556/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

410 NE 35th Ter #412 | Miami, FL | Haven AI Analysis | Haven by ScoutHavens