Back to Dashboard
FOR_SALEExcellent Deal14 days on market

1750 N Bayshore Dr APT 2607

1750 N Bayshore Dr APT 2607, Miami, FL 33132, Miami, FL 33132
$265,000
Zestimate®:$257,600

Listing Price

Log in to unlock AI Insights
Property image 1
1750 N Bayshore Dr APT 2607, Miami, FL 33132
Loc: Miami, FL
Days Listed
14
Tax Assessed
$218k
Zestimate®
$258k
Market Rate
Rent Estimate
$2,349/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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.13%
Total ROI
30.3%
Cash Flow
$456/mo
DSCR
1.34
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

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

Property Specs

Beds
0
Baths
1
Sq Ft
508
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: $265,000Rent Basis: Observed Comp Model ($2,349/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.70%

NOI: $17,764/yr

Cash-on-Cash Yield
2.1%

On $60,950 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.6%

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)-$178/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$869/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,349/mo
Less: Operating Expenses-$869/mo
Net Operating Income (NOI)+$1,480/mo
Less: Debt Service (30yr @ 6.75%)-$1,375/mo
Net Cash Flow
$105/mo
$1,264/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Miami.