335 Ocean Dr Apt 310
Miami Beach, FL 33139 · condos · For Sale · 183 days on market
Asking price$425,000
1 beds 1 baths 410 sqft
Suggested offer$209,764$215,236 above the est. market value of $209,764.
View on Realtor.com →Listed by JACKY LONDONO'S TEAM · Morgan Whitney Inc
Typecondos
Built1939
Price / sqft$1037
Est. value (own analysis)$209,764
Rent estimate (own analysis)$2,100/mo
HOA$615/mo
Wind10/10Extreme$Heat10/10ExtremeFlood7/10severe$Air2/10MinorWildfire1/10Minimal
1 / 11
Show every detail
Statusfor_sale
Listed date2026-03-03
Removed date—
MLSMiamiMLS #A11975480
Coordinates25.77262, -80.13169
Address335 Ocean Dr Apt 310
CityMiami Beach
StateFL
Zip33139
Listing ID5093837911
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33139)
Typical home value (ZHVI)$471,015
Typical rent (ZORI)$2,928/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $425,000 |
| Down payment (20.0%) | $85,000 |
| Loan amount | $340,000 |
| Closing costs (5.0%) | $21,250 |
| Total cash to close | $106,250 |
| Income | |
| Rent (comp-derived) | $2,100$25,200 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,932$23,184 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $673$8,075 |
| Insurance (est. scaled by flood & wind risk) | $553$6,630 |
| HOA dues | $615$7,380 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $105$1,260 |
| Total operating expenses | $1,945$23,345 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $105$1,260 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| apartment | 1 | 1 | 500 | $2,000 | 2026-08-24 | — | |
| apartment | 1 | 1 | 420 | $1,595 | 2026-07-20 | — | |
| condos | 1 | 1 | 420 | $1,950 | 2026-07-22 | — | |
| condos | 1 | 1 | 513 | $2,300 | 2026-04-30 | — | |
| condos | 1 | 1 | 321 | $2,500 | 2026-08-28 | — | |
| condos | 1 | 1 | 460 | $2,450 | 2026-08-28 | — | |
| condos | 1 | 1 | 535 | $2,450 | 2026-08-28 | — | |
| condos | 1 | 1 | 462 | $2,450 | 2026-08-28 | — | |
| condos | 1 | 1 | 526 | $1,900 | 2026-07-09 | — | |
| condos | 1 | 1 | 534 | $1,900 | 2026-08-27 | — | |
| condos | 1 | 1 | 475 | $2,000 | 2026-08-24 | — | |
| condos | 1 | 1 | 511 | $2,300 | 2026-07-29 | — | |
| condos | 1 | 1 | 527 | $2,300 | 2026-08-27 | — | |
| condos | 1 | 1 | 368 | $2,000 | 2026-08-12 | — | |
| condos | 1 | 1 | 473 | $2,200 | 2026-08-24 | — | |
| condos | 1 | 1 | 513 | $1,800 | 2026-07-27 | — | |
| apartment | 1 | 1 | 508 | $1,900 | 2026-07-09 | — | |
| condos | 1 | 1 | 522 | $2,100 | 2026-08-06 | — | |
| condos | 1 | 1 | 450 | $1,700 | 2026-07-16 | — | |
| condos | 1 | 1 | 414 | $2,000 | 2026-07-10 | — | |
| condos | 1 | 1 | 491 | $1,700 | 2026-03-14 | — | |
| condos | 1 | 1 | 528 | $2,900 | 2026-07-20 | — | |
| condos | 1 | 1 | 487 | $2,000 | 2026-07-13 | — | |
| condos | 1 | 1 | 500 | $2,200 | 2026-08-21 | — | |
| condos | 1 | 1 | 516 | $1,800 | 2026-06-30 | — | |
| condos | 1 | 1 | 448 | $2,250 | 2026-07-25 | — | |
| condos | 1 | 1 | 420 | $2,000 | 2026-08-20 | — | |
| condos | 1 | 1 | 535 | $2,400 | 2026-03-20 | — | |
| condos | 1 | 1 | 450 | $1,750 | 2026-07-14 | — | |
| condos | 1 | 1 | 450 | $2,200 | 2026-07-21 | — | |
| condos | 1 | 1 | 325 | $1,850 | 2026-05-06 | — | |
| condos | 1 | 1 | 521 | $2,100 | 2026-08-17 | — | |
| condos | 1 | 1 | 420 | $2,300 | 2026-08-24 | — | |
| condos | 1 | 1 | 434 | $1,950 | 2026-08-07 | — | |
| apartment | 1 | 1 | 420 | $1,900 | 2026-06-02 | — | |
| condos | 1 | 1 | 534 | $2,125 | 2026-08-22 | — | |
| condos | 1 | 1 | 493 | $1,800 | 2026-06-18 | — | |
| condos | 1 | 1 | 500 | $2,100 | 2026-06-23 | — | |
| condos | 1 | 1 | 500 | $1,800 | 2026-07-02 | — | |
| condos | 1 | 1 | 550 | $2,000 | 2026-05-13 | — | |
| apartment | 1 | 1 | 450 | $1,950 | 2026-07-29 | — | |
| condos | 1 | 1 | 426 | $2,350 | 2026-06-11 | — | |
| condos | 1 | 1 | 530 | $2,400 | 2026-05-15 | — | |
| apartment | 1 | 1 | 475 | $2,050 | 2026-08-11 | — | |
| condos | 1 | 1 | 422 | $1,850 | 2026-05-25 | — | |
| condos | 1 | 1 | 456 | $1,750 | 2026-03-17 | — | |
| condos | 1 | 1 | 420 | $1,650 | 2026-06-11 | — | |
| condos | 1 | 1 | 410 | $2,000 | 2026-05-27 | — | |
| condos | 1 | 1 | 400 | $2,000 | 2026-06-03 | — | |
| condos | 1 | 1 | 446 | $2,000 | 2026-04-30 | — | |
| condos | 1 | 1 | 453 | $2,050 | 2026-05-18 | — | |
| condos | 1 | 1 | 453 | $2,000 | 2026-08-11 | — | |
| condos | 1 | 1 | 550 | $2,600 | 2026-07-04 | — | |
| condos | 1 | 1 | 411 | $2,500 | 2026-07-19 | — | |
| condos | 1 | 1 | 420 | $2,200 | 2026-06-19 | — | |
| condos | 1 | 1 | 550 | $3,000 | 2026-08-14 | — | |
| condos | 1 | 1 | 418 | $1,850 | 2026-08-07 | — | |
| condos | 1 | 1 | 520 | $2,400 | 2026-08-12 | — | |
| condos | 1 | 1 | 540 | $2,250 | 2026-08-11 | — | |
| condos | 1 | 1 | 436 | $2,000 | 2026-08-11 | — | |
| apartment | 1 | 1 | 514 | $1,900 | 2026-07-28 | — | |
| condos | 1 | 1 | 540 | $2,100 | 2026-08-03 | — | |
| condos | 1 | 1 | 530 | $2,100 | 2026-08-05 | — | |
| condos | 1 | 1 | 472 | $1,650 | 2025-11-04 | — | |
| condos | 1 | 1 | 550 | $2,500 | 2026-06-17 | — | |
| condos | 1 | 1 | 425 | $2,200 | 2026-06-30 | — | |
| condos | 1 | 1 | 448 | $2,000 | 2026-06-17 | — | |
| condos | 1 | 1 | 545 | $2,500 | 2026-05-11 | — | |
| condos | 1 | 1 | 410 | $3,000 | 2025-06-08 | — | |
| condos | 1 | 1 | 436 | $1,950 | 2026-06-17 | — | |
| apartment | 1 | 1 | 500 | $1,950 | 2026-07-29 | — | |
| condos | 1 | 1 | 410 | $1,900 | 2026-08-12 | — | |
| condos | 1 | 1 | 550 | $2,600 | 2026-04-08 | — | |
| condos | 1 | 1 | 428 | $1,900 | 2026-07-24 | — | |
| condos | 1 | 1 | 422 | $2,300 | 2026-07-15 | — | |
| apartment | 1 | 1 | 451 | $1,900 | 2025-12-08 | — | |
| condos | 1 | 1 | 402 | $2,250 | 2026-08-02 | — | |
| apartment | 1 | 1 | 428 | $1,900 | 2026-06-09 | — | |
| condos | 1 | 1 | 530 | $2,700 | 2026-06-26 | — | |
| apartment | 1 | 1 | 540 | $2,700 | 2026-08-06 | — | |
| condos | 1 | 1 | 411 | $2,200 | 2026-06-17 | — | |
| apartment | 1 | 1 | 470 | $2,050 | 2026-07-13 | — | |
| condos | 1 | 1 | 535 | $3,000 | 2025-04-11 | — | |
| condos | 1 | 1 | 550 | $2,800 | 2023-09-19 | — | |
| condos | 1 | 1 | 538 | $3,000 | 2026-07-10 | — | |
| condos | 1 | 1 | 520 | $2,800 | 2026-04-16 | — | |
| condos | 1 | 1 | 511 | $2,350 | 2026-07-03 | — | |
| condos | 1 | 1 | 462 | $3,150 | 2026-02-18 | — | |
| condos | 1 | 1 | 550 | $2,800 | 2026-03-06 | — | |
| condos | 1 | 1 | 468 | $2,200 | 2026-07-10 | — | |
| condos | 1 | 1 | 545 | $2,500 | 2026-05-11 | — | |
| condos | 1 | 1 | 525 | $3,500 | 2024-11-10 | — | |
| condos | 1 | 1 | 462 | $2,700 | 2026-08-12 | — | |
| condos | 1 | 1 | 525 | $3,500 | 2020-11-18 | — | |
| condos | 1 | 1 | 530 | $2,700 | 2026-01-14 | — | |
| condos | 1 | 1 | 535 | $2,950 | 2026-01-23 | — | |
| apartment | 1 | 1 | 510 | $2,500 | 2025-01-31 | — | |
| apartment | 1 | 1 | 550 | $2,500 | 2023-04-20 | — | |
| apartment | 1 | 1 | 540 | $2,500 | 2025-05-13 | — | |
| apartment | 1 | 1 | 550 | $2,500 | 2025-05-13 | — | |
| condos | 1 | 1 | 550 | $3,200 | 2026-04-20 | — | |
| condos | 1 | 1 | 530 | $3,450 | 2024-08-19 | — | |
| condos | 1 | 1 | 530 | $3,500 | 2025-03-14 | — | |
| condos | 1 | 1 | 525 | $3,500 | 2025-07-16 | — | |
| condos | 1 | 1 | 550 | $4,000 | 2021-07-19 | — | |
| condos | 1 | 1 | 480 | $2,050 | 2026-08-10 | — | |
| apartment | 1 | 1 | 450 | $1,700 | — | — | |
| apartment | 1 | 1 | 475 | $2,050 | 2026-08-12 | — | |
| apartment | 1 | 1 | 419 | $2,100 | — | — | |
| apartment | 1 | 1 | 450 | $1,850 | 2023-11-06 | — | |
| apartment | 1 | 1 | 500 | $1,815 | — | — | |
| apartment | 1 | 1 | 500 | $2,000 | — | — | |
| apartment | 1 | 1 | 500 | $1,849 | — | — | |
| apartment | 1 | 1 | 500 | $1,850 | — | — | |
| apartment | 1 | 1 | 500 | $2,000 | — | — | |
| apartment | 1 | 1 | 450 | $1,750 | — | — | |
| apartment | 1 | 1 | 450 | $2,130 | — | — | |
| apartment | 1 | 1 | 500 | $2,000 | — | — | |
| apartment | 1 | 1 | 500 | $2,000 | — | — | |
| apartment | 1 | 1 | 450 | $2,155 | — | — | |
| apartment | 1 | 1 | 441 | $2,140 | — | — | |
| apartment | 1 | 1 | 514 | $2,350 | — | — | |
| condos | 1 | 1 | 448 | $1,900 | 2026-08-31 | — | |
| apartment | 1 | 1 | 500 | $1,950 | 2026-08-31 | — | |
| apartment | 1 | 1 | 500 | $1,950 | 2026-08-31 | — | |
| condos | 1 | 1 | 490 | $2,050 | 2026-09-01 | — | |
| condos | 1 | 1 | 450 | $2,000 | 2026-09-01 | — |
Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 1045 10th St Apt 204 | condos | 1 | 2 | 890 | $350,000 | 2026-09-02 |
| 500 Alton Rd Unit 501 | condos | 1 | 2 | 1,075 | $990,000 | 2026-09-02 |
| 500 Alton Rd Unit 1906 | condos | 1 | 2 | 1,010 | $1,360,000 | 2026-09-01 |
| 140 Jefferson Ave Apt 14005 | condos | 1 | 3 | 960 | $719,000 | 2026-08-31 |
| 1309 Euclid Ave Apt 7 | condos | 1 | 1 | 700 | $235,000 | 2026-08-26 |
| 363 Washington Ave Apt 32 | condos | 1 | 1 | 590 | $385,000 | 2026-08-26 |
| 1035 West Ave Ph 6 | condos | 1 | 1 | 576 | $250,000 | 2026-08-24 |
| 100 Jefferson Ave Apt 10004 | condos | 1 | 2 | 960 | $500,000 | 2026-08-24 |
| 1334 Euclid Ave Apt 7 | condos | 1 | 1 | 645 | $260,000 | 2026-08-21 |
| 1605 Bay Rd Apt 503 | condos | 1 | 2 | 700 | $330,000 | 2026-08-20 |
| 110 Washington Ave Apt 2309 | condos | 1 | 2 | 826 | $600,000 | 2026-08-17 |
| 815 Euclid Ave Apt 7 | condos | 1 | 1 | 566 | $235,000 | 2026-08-14 |
| 760 Jefferson Ave Apt 5 | condos | 1 | 1 | 407 | $200,000 | 2026-08-14 |
| 2100 Park Ave Apt 108 | condos | 1 | 2 | 800 | $460,000 | 2026-08-11 |
| 1500 Bay Rd Unit 1464S | condos | 1 | 1 | 731 | $485,000 | 2026-08-11 |
| 900 Meridian Ave Apt 104 | condos | 1 | 1 | 535 | $265,000 | 2026-08-06 |
| 435 21st St Unit 307 | condos | 1 | 1 | 596 | $328,000 | 2026-08-04 |
| 1419 West Ave Unit 106 | condos | 1 | 1 | 475 | $182,500 | 2026-08-01 |
| 401 Ocean Dr Apt 324 | condos | 1 | 1 | 655 | $380,000 | 2026-07-31 |
| 1100 West Ave Ph 1601 | condos | 1 | 1 | 700 | $370,000 | 2026-07-31 |
| 1330 Drexel Ave Apt 205 | condos | 1 | 1 | 720 | $280,000 | 2026-07-31 |
| 1200 West Ave Apt 316 | condos | 1 | 1 | 837 | $365,000 | 2026-07-31 |
| 1100 West Ave Unit 624 | condos | 1 | 1 | 694 | $490,000 | 2026-07-30 |
| 1100 West Ave Unit 1617 | condos | 1 | 1 | 694 | $399,000 | 2026-07-25 |
| 650 West Ave Apt 3006 | condos | 1 | 1 | 746 | $550,000 | 2026-07-24 |
| 221 Meridian Ave Apt 309 | condos | 1 | 1 | 621 | $312,000 | 2026-07-23 |
| 800 West Ave Apt 336 | condos | 1 | 1 | 810 | $345,000 | 2026-07-21 |
| 401 Ocean Dr Apt 421 | condos | 1 | 1 | 655 | $472,000 | 2026-07-17 |
| 350 Collins Ave Apt 306 | condos | 1 | 1 | 700 | $200,000 | 2026-07-17 |
| 1455 West Ave Apt 202 | condos | 1 | 2 | 897 | $330,000 | 2026-07-17 |
| 500 Alton Rd Unit 2004 | condos | 1 | 2 | 1,000 | $1,375,000 | 2026-07-15 |
| 800 West Ave Apt 527 | condos | 1 | 1 | 810 | $500,000 | 2026-07-15 |
| 1100 West Ave Unit 910 | condos | 1 | 1 | 696 | $450,000 | 2026-07-10 |
| 1000 West Ave Apt 1423 | condos | 1 | 1 | 852 | $510,000 | 2026-07-09 |
| 719 Meridian Ave Apt 7 | condos | 1 | 1 | 500 | $230,000 | 2026-07-08 |
| 1551 Michigan Ave Apt 10 | condos | 1 | 1 | 500 | $237,000 | 2026-07-08 |
| 855 Euclid Ave Apt 402 | condos | 1 | 2 | 793 | $305,000 | 2026-07-07 |
| 1601 Lenox Ave Unit 1601-10 | condos | 1 | 1 | 682 | $312,000 | 2026-07-06 |
| 1611 West Ave Apt 9 | condos | 1 | 1 | 630 | $275,000 | 2026-07-02 |
| 1100 West Ave Unit 520 | condos | 1 | 1 | 696 | $399,000 | 2026-06-30 |
| 1480 Euclid Ave Apt 201 | condos | 1 | 1 | 837 | $290,000 | 2026-06-30 |
| 730 Pennsylvania Ave Apt 210 | condos | 1 | 1 | 725 | $220,000 | 2026-06-29 |
| 1250 Ocean Dr Unit 3F | condos | 1 | 2 | 894 | $752,500 | 2026-06-26 |
| 1200 West Ave Apt 315 | condos | 1 | 2 | 990 | $371,000 | 2026-06-26 |
| 363 Washington Ave Apt 35 | condos | 1 | 1 | 600 | $377,000 | 2026-06-25 |
| 1820 James Ave Apt 4E | condos | 1 | 1 | 775 | $250,000 | 2026-06-25 |
| 1100 West Ave Unit 414 | condos | 1 | 1 | 694 | $420,000 | 2026-06-24 |
| 865 Collins Ave Apt 305 | condos | 1 | 2 | 539 | $295,000 | 2026-06-23 |
| 435 21st St Unit 303 | condos | 1 | 1 | 579 | $242,500 | 2026-06-22 |
| 1621 Collins Ave Apt 504 | condos | 1 | 1 | 806 | $515,000 | 2026-06-22 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 1110 Venetian Way Apt 2B | condos | 1 | 1 | 664 | $450,000 | — |
| 1000 Venetian Way Apt 1108 | condos | 1 | 2 | 1,030 | $1,250,000 | — |
| 1120 Venetian Way Apt 1C | condos | 1 | 1 | 664 | $399,000 | — |
| 1000 Venetian Way Apt 810 | condos | 1 | 2 | 1,030 | $1,150,000 | — |
| 842 Meridian Ave Apt 3D | condos | 1 | 1 | 470 | $160,000 | — |
| 528 Meridian Ave Apt 202A | condos | 1 | 1 | 420 | $269,000 | — |
| 100 Lincoln Rd Unit 323 | condos | 1 | 2 | 890 | $575,000 | — |
| 1215 West Ave Unit 402 | condos | 1 | 1 | 520 | $280,000 | — |
10-year hold projection
IRR-7.3%
Equity multiple-0.23x
Total return (10yr)-$75,294
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $437,750 | -$161 | -$27,640 | $336,314 | $101,436 |
| 2 | $450,883 | -$49 | -$27,560 | $332,374 | $118,508 |
| 3 | $464,409 | $69 | -$27,474 | $328,164 | $136,245 |
| 4 | $478,341 | $194 | -$27,382 | $323,665 | $154,676 |
| 5 | $492,691 | $325 | -$27,285 | $318,857 | $173,835 |
| 6 | $507,472 | $464 | -$27,181 | $313,719 | $193,754 |
| 7 | $522,696 | $610 | -$27,071 | $308,228 | $214,469 |
| 8 | $538,377 | $764 | -$26,953 | $302,359 | $236,018 |
| 9 | $554,529 | $925 | -$26,829 | $296,088 | $258,440 |
| 10 | $571,164 | $1,095 | -$26,698 | $289,386 | $281,778 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.