FOR_SALEExcellent Deal5 days on market

7720 Harding Ave APT 8

7720 Harding Ave APT 8, Miami Beach, FL 33141, Miami Beach, FL 33141
$120,000

Listing Price

Property image 1
7720 Harding Ave APT 8, Miami Beach, FL 33141
Loc: Miami Beach, FL
Days Listed
5
Tax Assessed
$138k
Rent Estimate
$1,604/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.

7

Biscayne Elementary School

PK-5
0.3 mi away
5

Nautilus Middle School

6-8
3.4 mi away
5

Miami Beach Senior High School

9-12
4.4 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
12.05%
Total ROI
49.9%
Cash Flow
$598/mo
DSCR
1.99
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
2026-09-02Listed for sale$138,000$340
2026-09-02Listing removed$130,000$320
2026-08-26Price change$130,000$320
2026-08-18Listed for sale$120,000$296
2026-07-20Listing removed$1,550$4
2026-07-17Price change$1,550$4
2026-07-14Price change$1,600$4
2026-07-09Price change$1,650$4
2026-07-08Price change$1,675$4
2026-06-29Listed for rent$1,750$4
2026-04-01Sold$66,000$163
2026-03-14Pending sale$75,000$185
2026-03-09Price change$75,000$185
2026-03-02Price change$125,000$308
2026-02-13Price change$140,000$345
2026-02-03Listed for sale$180,000$443
1997-06-05Sold$27,000$67

Tax History

YearProperty TaxTax Assessment
2025$2,527.7$132,753
2024$2,357.97$120,685
2023$2,114.07$109,714
2022$1,943.57$99,740
2021$1,844.48$90,673
2020$1,670.45$82,430
2019$1,604.86$74,937
2018$1,428.32$68,125
2017$1,428.32$61,932
2016$1,320.61$56,302
2015$1,208.99$51,184
2014$1,131.02$46,531
2013$787.24$42,301
2012$787.24$38,456
2011$723.64$34,960
2010$1,542.67$69,910
2009$2,212.41$107,550
2007$2,169.77$107,550
2006$1,116.46$0
2005$1,116.46$0
2004$1,137.8$0
2003$720.64$0
2002$590.03$0
2001$590.03$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
1
Sq Ft
406
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: $120,000Rent Basis: Observed Comp Model ($1,604/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.72%

NOI: $11,665/yr

Cash-on-Cash Yield
15.2%

On $27,600 invested

DSCR Ratio
1.56x

Prime loan qualification

5-Yr Leveraged ROI
+170.2%

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)-$113/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$160/mo
Property Management (8% of rent)-$128/mo
Total Pure Operating Expenses-$632/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,604/mo
Less: Operating Expenses-$632/mo
Net Operating Income (NOI)+$972/mo
Less: Debt Service (30yr @ 6.75%)-$623/mo
Net Cash Flow
$349/mo
$4,193/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.