FOR_SALEGood Deal0 days on market
1460 Marseille Dr
1460 Marseille Dr, Miami Beach, FL 33141, Miami Beach, FL 33141
1460 Marseille Dr, Miami Beach, FL 33141
Loc: Miami Beach, FL
Days Listed
0
Tax Assessed
$779k
Zestimate®
$866k
Market Rate
Lot Size
6,834 sqft
Rent Estimate
$6,473/mo
Est. Cash Flow base
Type
single family
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.
4
Treasure Island Elementary School
PK-5
0.9 mi away
5
Nautilus Middle School
6-8
2.7 mi away
5
Miami Beach Senior High School
9-12
3.8 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%
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
6.74%
Total ROI
23.3%
Cash Flow
$496/mo
DSCR
1.11
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-24 | Listed for sale | $890,000 | $444 |
| 2026-04-07 | Listing removed | $650,000 | $324 |
| 2026-04-01 | Listed for sale | $650,000 | $324 |
| 2025-10-10 | Listing removed | $7,800 | $4 |
| 2025-06-26 | Listing removed | $1,225,000 | $611 |
| 2025-04-18 | Price change | $7,800 | $4 |
| 2025-04-09 | Listed for rent | $8,200 | $4 |
| 2025-03-25 | Listed for sale | $1,225,000 | $611 |
| 2024-01-05 | Listing removed | $0 | – |
| 2023-12-14 | Price change | $8,500 | $4 |
| 2023-11-17 | Price change | $9,800 | $5 |
| 2023-11-03 | Listed for rent | $12,000 | $6 |
| 2023-02-11 | Listing removed | $0 | – |
| 2022-08-10 | Listing removed | $1,250,000 | $623 |
| 2022-08-10 | Listed for sale | $1,250,000 | $623 |
| 2022-07-28 | Listing removed | $0 | – |
| 2022-04-27 | Listed for sale | $1,250,000 | $623 |
| 2021-01-29 | Sold | $590,000 | $294 |
| 2020-12-20 | Pending sale | $659,000 | $329 |
| 2020-08-27 | Listed for sale | $659,000 | $329 |
| 2013-05-14 | Sold | $444,000 | $221 |
| 2013-04-11 | Price change | $475,000 | $237 |
| 2013-03-16 | Listed for sale | $499,000 | $249 |
| 2012-06-18 | Listing removed | $2,800 | $1 |
| 2012-06-06 | Listed for rent | $2,800 | $1 |
| 2003-07-21 | Sold | $345,000 | $172 |
| 2001-08-29 | Sold | $250,000 | $125 |
| 2001-01-26 | Sold | $96,300 | $48 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $13,605.1 | $695,929 |
| 2024 | $12,410.25 | $632,663 |
| 2023 | $11,425.27 | $575,149 |
| 2022 | $9,824.25 | $522,863 |
| 2021 | $9,144.46 | $463,798 |
| 2020 | $8,162.69 | $421,635 |
| 2019 | $8,194 | $422,839 |
| 2018 | $8,230.8 | $437,711 |
| 2017 | $8,230.8 | $435,182 |
| 2016 | $8,431.81 | $395,620 |
| 2015 | $7,125.58 | $359,655 |
| 2014 | $6,924.09 | $340,797 |
| 2013 | $4,380.28 | $235,382 |
| 2012 | $4,380.28 | $213,984 |
| 2011 | $4,772.58 | $230,568 |
| 2010 | $4,775.48 | $216,413 |
| 2009 | $5,972.5 | $290,336 |
| 2007 | $5,808.17 | $287,895 |
| 2006 | $7,993.6 | $0 |
| 2005 | $7,993.6 | $0 |
| 2004 | $6,501.71 | $0 |
| 2003 | $4,768.71 | $0 |
| 2002 | $3,141.82 | $0 |
| 2001 | $3,141.82 | $0 |
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: $890,000Rent Basis: Observed Comp Model ($6,473/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $445/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.26%
NOI: $46,839/yr
Cash-on-Cash Yield
-4.2%
On $204,700 invested
DSCR Ratio
0.85x
Negative debt coverage
5-Yr Leveraged ROI
+73.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$636/mo
Homeowner / Hazard Insurance-$445/mo
Vacancy Reserve (5% of rent)-$324/mo
Repairs & Maintenance (10% of rent)-$647/mo
Property Management (8% of rent)-$518/mo
Total Pure Operating Expenses-$2,570/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,473/mo
Less: Operating Expenses-$2,570/mo
Net Operating Income (NOI)+$3,903/mo
Less: Debt Service (30yr @ 6.75%)-$4,618/mo
Net Cash Flow
$-715/mo
$-8,578/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Miami Beach.