FOR_SALEGood Deal9 days on market

520 Brickell Key Dr APT A1015

520 Brickell Key Dr APT A1015, Miami, FL 33131, Miami, FL 33131
$500,000

Listing Price

Property image 1
520 Brickell Key Dr APT A1015, Miami, FL 33131
Loc: Miami, FL
Days Listed
9
Tax Assessed
$520k
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.

7

Southside Elementary School

PK-8
0.7 mi away
4

Booker T. Washington Senior High School

9-12
1.8 mi away
5

Shenandoah Middle School

6-8
2.8 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
7.15%
Total ROI
25.4%
Cash Flow
$452/mo
DSCR
1.18
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
2026-08-10Listing removed$880,000$639
2026-07-06Price change$880,000$639
2026-03-27Listed for sale$980,000$712
2025-09-25Listing removed$930,000$675
2025-08-08Listing removed$5,500$4
2025-05-27Price change$930,000$675
2025-05-12Listed for rent$5,500$4
2025-04-07Price change$980,000$712
2024-01-25Listed for sale$1,150,000$835
2024-01-16Listing removed$1,150,000$835
2023-08-16Listed for sale$1,150,000$835
2023-06-23Listing removed$0
2023-03-13Price change$1,150,000$835
2023-01-05Listed for sale$1,200,000$871
2021-06-29Sold$435,000$316
2021-04-29Contingent$470,000$341
2021-03-15Price change$470,000$341
2021-02-08Listed for sale$479,000$348
2021-01-19Listing removed$0
2020-12-01Listed for sale$499,000$362

Tax History

YearProperty TaxTax Assessment
2025$9,609.98$395,352
2024$9,431.12$384,210
2023$9,385.2$373,020
2022$6,746.02$362,156
2021$6,841.65$315,070
2020$7,218.83$331,653
2019$7,615.63$349,108
2018$8,038.3$375,385
2017$8,038.3$441,629
2016$9,562.28$460,030
2015$9,943.26$426,839
2014$9,287.93$388,036
2013$7,751.06$352,760
2012$7,751.06$335,960
2011$7,580.15$321,354
2010$7,218.23$292,140
2009$8,074.03$343,690
2007$10,381.7$458,250
2006$8,529.23$0
2005$8,529.23$0
2004$8,000.61$0
2003$6,473.93$0
2002$5,621.91$0
2001$5,621.91$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,377
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: $500,000Rent Basis: Modeled Estimate ($4,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.77%

NOI: $28,865/yr

Cash-on-Cash Yield
-2.0%

On $115,000 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+84.3%

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)-$425/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$400/mo
Property Management (8% of rent)-$320/mo
Total Pure Operating Expenses-$1,595/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,000/mo
Less: Operating Expenses-$1,595/mo
Net Operating Income (NOI)+$2,405/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-189/mo
$-2,267/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

520 Brickell Key Dr APT A1015 | Miami, FL | Haven AI Analysis | Haven by ScoutHavens