FOR_SALEExcellent Deal62 days on market

1218 Drexel Ave APT 204

1218 Drexel Ave APT 204, Miami Beach, FL 33139, Miami Beach, FL 33139
$299,000
Zestimate®:$284,400

Listing Price

Property image 1
1218 Drexel Ave APT 204, Miami Beach, FL 33139
Loc: Miami Beach, FL
Days Listed
62
Tax Assessed
$218k
Zestimate®
$284k
Market Rate
Rent Estimate
$2,861/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

Nearby Schools

Educational options and performance ratings in the area.

5

Fienberg/Fisher K-8 Center

PK-8
0.2 mi away
5

Miami Beach Senior High School

9-12
1.1 mi away
5

Nautilus Middle School

6-8
2.2 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
8.17%
Total ROI
30.5%
Cash Flow
$524/mo
DSCR
1.35
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
2026-08-31Listed for rent$2,500$4
2026-06-22Listed for sale$299,000$478
2025-06-28Listing removed$2,500$4
2025-05-06Price change$2,500$4
2025-05-04Price change$2,650$4
2025-04-14Price change$2,700$4
2025-04-11Listed for rent$2,800$4
2024-03-04Listing removed$0
2024-01-04Price change$2,400$4
2023-12-18Price change$2,600$4
2023-11-07Price change$2,800$4
2023-11-03Listed for rent$2,900$5
2022-10-16Listing removed$0
2022-08-19Listed for rent$2,900$5
2022-08-07Listed for sale$399,000$637
2022-03-23Listing removed$0
2021-11-28Listed for sale$310,000$495
2021-01-19Listing removed$0
2019-05-25Listed for sale$270,000$431
2019-05-25Listing removed$1,650$3
2019-04-21Listing removed$270,000$431
2019-04-18Listed for sale$270,000$431
2019-02-27Listed for rent$1,650$3
2015-01-27Sold$265,000$423
2012-08-28Sold$225,000$359
2010-11-09Sold$150,000$240
2003-09-26Sold$125,000$200

Tax History

YearProperty TaxTax Assessment
2025$4,021.96$212,469
2024$3,792.98$193,154
2023$3,532.05$175,595
2022$2,999.37$159,632
2021$3,145.11$162,890
2020$3,354.7$169,950
2019$2,993.97$154,500
2018$3,878.8$206,274
2017$3,878.8$217,131
2016$4,134.83$217,131
2015$3,740.75$188,810
2014$3,551.88$174,820
2013$2,236.56$174,820
2012$2,236.56$109,260
2011$2,458.23$118,760
2010$2,911.89$131,960
2009$2,857.51$138,910
2007$4,151.75$205,790
2006$3,172.6$0
2005$3,172.6$0
2004$2,586.66$0
2003$1,994.94$0
2002$1,701.51$0
2001$1,701.51$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
626
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: $299,000Rent Basis: Observed Comp Model ($2,861/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.53%

NOI: $22,500/yr

Cash-on-Cash Yield
5.6%

On $68,770 invested

DSCR Ratio
1.21x

Tight qualification

5-Yr Leveraged ROI
+122.4%

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)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$986/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,861/mo
Less: Operating Expenses-$986/mo
Net Operating Income (NOI)+$1,875/mo
Less: Debt Service (30yr @ 6.75%)-$1,551/mo
Net Cash Flow
$324/mo
$3,883/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.