Off MarketRisky Deal142 days on market

400 NE 35th Ter #602

400 NE 35th Ter #602, Miami, FL 33137, Miami, FL 33137
$963,231

Listing Price

Would this property work as an investment?

Review estimated cash flow, financing assumptions and risks before deciding. Estimates are a starting point; verify rent, expenses and availability independently.

Property image 1
400 NE 35th Ter #602, Miami, FL 33137
Directions
Loc: Miami, FL
Days Listed
142
Rent Estimate
$4,106/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 mi away
4

Booker T. Washington Senior High School

9-12
2 mi away
Haven Underwritten Market·Moderate DSCR (0.60x)

Miami, FL Investment Analysis (2026)

Cap Rate: 3.71% · Median Rent: $3,400/mo · Effective Tax: 0.91%

Open Miami Market Underwrite

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

contemporary designminimalistluxurywood panelingslatted wood wallearthy tonescozybrass accentsneutral color palettechicpendant lightinghotel suite style

Haven AI Verdict

Homeowner Evaluation
Analysis pending
Confidence Score: —
Higher monthly ownership carry relative to typical local rental comps.
Monthly PITI
$6,267/mo
P&I, Taxes, Ins & HOA
5-Yr Equity
+$208,687
Appreciation & Paydown
Rent vs Buy
+$-139,977
7-Year Net Worth Edge
Breakeven
Year 4
When Buying Beats Renting
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Haven AI is generating property analysis...

Reviewing the price, ownership costs, and available listing data.

10-Year Price Projection

Price & Tax History

Price History

Showing 3 of 5
DateEventPricePrice/sqft
2025-09-30
Listed for sale
$963,231$1,054
2025-07-30
Listing removed
$963,231$1,054
2023-12-02
Listed for sale
$963,231$1,054
2023-11-23Listing removed$963,231$1,054
2023-10-13Listed for sale$963,231$1,054

Unlock Full Price History

Sign in to view +2 earlier price changes, MLS listings, and verified price drops for this property.

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Interested in this home?
  • Private tour, in person or video
  • Recent sold comps & offer strategy
  • Reply within one business day
Free · No account needed · No obligation

Property Specs

Beds
2
Baths
2
Sq Ft
914

Similar Properties Nearby

Explore other investment opportunities in Miami.