← Back to results

801 NE 70th St

Miami, FL 33138 · single_family · For Sale · 14 days on market
Asking price$995,000
2 beds 1 baths 962 sqft
Suggested offer$721,269$273,731 above the est. market value of $721,269.
View on Realtor.com →
Listed by Shane Graber · Graber Realty Group Llc
Typesingle_family
Built1935
Price / sqft$1034
Est. value (own analysis)$721,269
Rent estimate (own analysis)$3,250/mo
HOANone
Photo 1 of 801 NE 70th StPhoto 2 of 801 NE 70th StPhoto 3 of 801 NE 70th StPhoto 4 of 801 NE 70th StPhoto 5 of 801 NE 70th StPhoto 6 of 801 NE 70th StPhoto 7 of 801 NE 70th StPhoto 8 of 801 NE 70th StPhoto 9 of 801 NE 70th StPhoto 10 of 801 NE 70th StPhoto 11 of 801 NE 70th StPhoto 12 of 801 NE 70th StPhoto 13 of 801 NE 70th StPhoto 14 of 801 NE 70th StPhoto 15 of 801 NE 70th StPhoto 16 of 801 NE 70th StPhoto 17 of 801 NE 70th StPhoto 18 of 801 NE 70th StPhoto 19 of 801 NE 70th StPhoto 20 of 801 NE 70th StPhoto 21 of 801 NE 70th StPhoto 22 of 801 NE 70th StPhoto 23 of 801 NE 70th StPhoto 24 of 801 NE 70th StPhoto 25 of 801 NE 70th StPhoto 26 of 801 NE 70th StPhoto 27 of 801 NE 70th StPhoto 28 of 801 NE 70th StPhoto 29 of 801 NE 70th StPhoto 30 of 801 NE 70th StPhoto 31 of 801 NE 70th StPhoto 32 of 801 NE 70th StPhoto 33 of 801 NE 70th StPhoto 34 of 801 NE 70th StPhoto 35 of 801 NE 70th StPhoto 36 of 801 NE 70th StPhoto 37 of 801 NE 70th StPhoto 38 of 801 NE 70th StPhoto 39 of 801 NE 70th StPhoto 40 of 801 NE 70th StPhoto 41 of 801 NE 70th StPhoto 42 of 801 NE 70th StPhoto 43 of 801 NE 70th StPhoto 44 of 801 NE 70th StPhoto 45 of 801 NE 70th StPhoto 46 of 801 NE 70th StPhoto 47 of 801 NE 70th StPhoto 48 of 801 NE 70th StPhoto 49 of 801 NE 70th StPhoto 50 of 801 NE 70th StPhoto 51 of 801 NE 70th StPhoto 52 of 801 NE 70th StPhoto 53 of 801 NE 70th StPhoto 54 of 801 NE 70th StPhoto 55 of 801 NE 70th StPhoto 56 of 801 NE 70th StPhoto 57 of 801 NE 70th StPhoto 58 of 801 NE 70th StPhoto 59 of 801 NE 70th StPhoto 60 of 801 NE 70th StPhoto 61 of 801 NE 70th StPhoto 62 of 801 NE 70th StPhoto 63 of 801 NE 70th StPhoto 64 of 801 NE 70th StPhoto 65 of 801 NE 70th StPhoto 66 of 801 NE 70th StPhoto 67 of 801 NE 70th St
1 / 67
Photo 1 of 801 NE 70th StPhoto 2 of 801 NE 70th StPhoto 3 of 801 NE 70th StPhoto 4 of 801 NE 70th StPhoto 5 of 801 NE 70th StPhoto 6 of 801 NE 70th StPhoto 7 of 801 NE 70th StPhoto 8 of 801 NE 70th StPhoto 9 of 801 NE 70th StPhoto 10 of 801 NE 70th StPhoto 11 of 801 NE 70th StPhoto 12 of 801 NE 70th StPhoto 13 of 801 NE 70th StPhoto 14 of 801 NE 70th StPhoto 15 of 801 NE 70th StPhoto 16 of 801 NE 70th StPhoto 17 of 801 NE 70th StPhoto 18 of 801 NE 70th StPhoto 19 of 801 NE 70th StPhoto 20 of 801 NE 70th StPhoto 21 of 801 NE 70th StPhoto 22 of 801 NE 70th StPhoto 23 of 801 NE 70th StPhoto 24 of 801 NE 70th StPhoto 25 of 801 NE 70th StPhoto 26 of 801 NE 70th StPhoto 27 of 801 NE 70th StPhoto 28 of 801 NE 70th StPhoto 29 of 801 NE 70th StPhoto 30 of 801 NE 70th StPhoto 31 of 801 NE 70th StPhoto 32 of 801 NE 70th StPhoto 33 of 801 NE 70th StPhoto 34 of 801 NE 70th StPhoto 35 of 801 NE 70th StPhoto 36 of 801 NE 70th StPhoto 37 of 801 NE 70th StPhoto 38 of 801 NE 70th StPhoto 39 of 801 NE 70th StPhoto 40 of 801 NE 70th StPhoto 41 of 801 NE 70th StPhoto 42 of 801 NE 70th StPhoto 43 of 801 NE 70th StPhoto 44 of 801 NE 70th StPhoto 45 of 801 NE 70th StPhoto 46 of 801 NE 70th StPhoto 47 of 801 NE 70th StPhoto 48 of 801 NE 70th StPhoto 49 of 801 NE 70th StPhoto 50 of 801 NE 70th StPhoto 51 of 801 NE 70th StPhoto 52 of 801 NE 70th StPhoto 53 of 801 NE 70th StPhoto 54 of 801 NE 70th StPhoto 55 of 801 NE 70th StPhoto 56 of 801 NE 70th StPhoto 57 of 801 NE 70th StPhoto 58 of 801 NE 70th StPhoto 59 of 801 NE 70th StPhoto 60 of 801 NE 70th StPhoto 61 of 801 NE 70th StPhoto 62 of 801 NE 70th StPhoto 63 of 801 NE 70th StPhoto 64 of 801 NE 70th StPhoto 65 of 801 NE 70th StPhoto 66 of 801 NE 70th StPhoto 67 of 801 NE 70th St
1 / 67
Street view
View full map & nearby schools →

Neighborhood

Show every detail
Statusfor_sale
Listed date2026-08-19
Removed date—
MLSMiamiMLS #A12074045
Coordinates25.83985, -80.18016
Address801 NE 70th St
CityMiami
StateFL
Zip33138
Listing ID5690264281
Sourceus-real-estate-listings, cached 2026-08-30

ZIP market snapshot (33138)

Typical home value (ZHVI)$806,988
Typical rent (ZORI)$2,367/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$995,000
Down payment (20.0%)$199,000
Loan amount$796,000
Closing costs (5.0%)$49,750
Total cash to close$248,750
Income
Rent (comp-derived)$3,250$39,000
Vacancy loss (8.0%)

Vacancy Loss

Gross Scheduled Rent × Vacancy Rate

Gross scheduled rent (annual) comp$39,000
Vacancy rate (assumption) assumption8.0%

$39,000 × 8.0% = $3,120

Effective gross income$2,990$35,880
Operating expenses
Property tax (placeholder 1.9% of price)$1,575$18,905
Insurance (placeholder 0.8% of price)$663$7,960
HOA dues$0$0
Management (0.0% of EGI)$0$0
Maintenance (5.0% of GSR)$163$1,950
Total operating expenses$2,401$28,815
Net operating income (NOI)

Net Operating Income (NOI)

Effective Gross Income − Total Operating Expenses

Effective gross income derived$35,880
Total operating expenses derived$28,815

$35,880 − $28,815 = $7,065

Debt service & reserves
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)

Monthly Principal & Interest

Standard amortization on the loan amount, at the effective rate and term

Loan amount derived$796,000
Interest rate (avg 30yr rate) comp6.7%
Term (assumption) assumption30 years

$796,000 amortized at 6.7% over 30 years = $5,115/mo

CapEx reserve (5.0% of GSR)$163$1,950
Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%)$0$0
Cash flow

Monthly Cash Flow

(NOI − Annual Debt Service − Annual CapEx Reserve − Annual PMI) ÷ 12

NOI derived$7,065
Annual debt service derived$61,384
Annual CapEx reserve assumption$1,950
Annual PMI assumption$0

($7,065 − $61,384 − $1,950 − $0) ÷ 12 = -$4,689

Cap rate

Cap Rate

NOI ÷ Purchase Price

NOI derived$7,065
Purchase price data$995,000

$7,065 ÷ $995,000 = 0.7%

Cash-on-cash

Cash-on-Cash Return

Annual Cash Flow ÷ Total Cash Invested

Annual cash flow derived-$56,269
Total cash to close derived$248,750

-$56,269 ÷ $248,750 = -22.6%

DSCR

Debt Service Coverage Ratio (DSCR)

NOI ÷ Annual Debt Service

NOI derived$7,065
Annual debt service derived$61,384

$7,065 ÷ $61,384 = 0.12

Rent-to-price (1% rule)

Rent-to-Price (the "1% rule")

(Gross Scheduled Rent ÷ 12) ÷ Purchase Price

Gross scheduled rent (annual) comp$39,000
Purchase price data$995,000

($39,000 ÷ 12) ÷ $995,000 = 0.3%

Gross rent multiplier

Gross Rent Multiplier (GRM)

Purchase Price ÷ Gross Scheduled Rent

Purchase price data$995,000
Gross scheduled rent (annual) comp$39,000

$995,000 ÷ $39,000 = 25.5

Operating expense ratio

Operating Expense Ratio

Total Operating Expenses ÷ Effective Gross Income

Total operating expenses derived$28,815
Effective gross income derived$35,880

$28,815 ÷ $35,880 = 80.3%

Break-even occupancy

Break-Even Occupancy

(Total OpEx + Annual Debt Service + Annual PMI) ÷ Gross Scheduled Rent

Total operating expenses derived$28,815
Annual debt service derived$61,384
Annual PMI assumption$0
Gross scheduled rent (annual) comp$39,000

($28,815 + $61,384 + $0) ÷ $39,000 = 231.3%

Comparables

Same ZIP. Real active rental listings, used to derive the rent estimate above.

AddressTypeBedsBathsSqftAsking rentListedDays on market
single_family221,050$3,2502026-07-15—
single_family221,166$4,0002026-07-08—
single_family221,072$8,9002026-04-02—
single_family21980$1,990——
single_family211,100$2,5002026-05-03—

180 NE 82nd Ter Unit L

Miami, 33138 · rent comp

Bedrooms / bathrooms2 bd / 2 ba
Square footage1,050
Listed2026-07-15
Days on market—

Asking rent: $3,250

View on Zillow →

1050 NE 81st St

Miami, 33138 · rent comp

Bedrooms / bathrooms2 bd / 2 ba
Square footage1,166
Listed2026-07-08
Days on market—

Asking rent: $4,000

View on Zillow →

738 NE 72nd Ter

Miami, 33138 · rent comp

Bedrooms / bathrooms2 bd / 2 ba
Square footage1,072
Listed2026-04-02
Days on market—

Asking rent: $8,900

View on Zillow →

575 NE 82nd St Ste 5

Miami, 33138 · rent comp

Bedrooms / bathrooms2 bd / 1 ba
Square footage980
Listed—
Days on market—

Asking rent: $1,990

View on Zillow →

8960 NE 2nd Ave Unit 1

El Portal, 33138 · rent comp

Bedrooms / bathrooms2 bd / 1 ba
Square footage1,100
Listed2026-05-03
Days on market—

Asking rent: $2,500

View on Zillow →

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.

AddressTypeBedsBathsLiving sqftSale priceSale date
500 NE 95th Stsingle_family211,462$800,0002026-08-25
6329 NE 1st Avesingle_family21827$210,0002026-08-12
10610 NE 11th Avesingle_family221,965$1,485,0002026-08-10
666 NE 62nd Stsingle_family221,210$900,0002026-08-07
861 NE 74th Stsingle_family211,221$1,500,0002026-07-23
8250 NE 4th Avesingle_family221,376$500,0002026-07-20
8730 NE 8th Ctsingle_family21930$725,0002026-07-02
9357 NE 9th Plsingle_family221,324$1,640,0002026-07-01
1080 NE 86th Stsingle_family231,496$1,375,0002026-06-26
525 NE 101st Stsingle_family221,763$3,725,0002026-06-25
8634 NE 10th Avesingle_family211,043$450,0002026-06-17
820 NE 82nd Tersingle_family211,281$640,0002026-06-11
234 NE 99th Stsingle_family221,418$1,200,0002026-06-09
10025 NE 3rd Avesingle_family221,706$1,300,0002026-06-05
420 NE 87th Stsingle_family221,365$1,010,0002026-06-05
720 NE 75th Stsingle_family221,278$1,100,0002026-06-04
680 NE 81st Stsingle_family221,304$880,0002026-05-20
985 NE 84th Stsingle_family222,067$1,150,0002026-05-15
8501 E Dixie Hwysingle_family221,129$600,0002026-05-05
101 NE 104th Stsingle_family221,796$895,0002026-04-21
1226 NE 100th Stsingle_family222,085$1,847,0002026-03-30
112 NE 98th Stsingle_family221,062$1,045,0002026-03-27
1071 NE 85th Stsingle_family221,613$1,375,0002026-03-20
715 NE 70th Stsingle_family231,977$1,600,0002026-03-20
428 NE 71st Stsingle_family211,355$649,0002026-03-17
9547507660single_family211,394$500,0002026-02-27
911 NE 72nd Tersingle_family211,334$1,250,0002026-02-18
811 NE 71st Stsingle_family231,452$1,225,0002026-01-30
115 NE 87th Stsingle_family211,490$700,0002025-12-31
7520 NE 5th Avesingle_family221,519$465,0002025-12-23
758 NE 95th Stsingle_family211,160$914,0002025-12-12
129 NE 87th Stsingle_family222,039$925,0002025-12-12
373 NE 104th Stsingle_family221,505$1,300,0002025-11-24
660 NE 67th Stsingle_family211,470$736,0002025-11-12

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.

AddressTypeBedsBathsSqftAsking priceDays on market
830 NE 72nd Stsingle_family221,053$1,250,000—
4000 Towerside Ter Apt 308condos221,465$397,000—
780 NE 69th St Apt 1210condos221,316$550,000—
634 NE 72nd Tersingle_family211,530$1,099,000—
780 NE 69th St Apt 808condos221,219$419,000—
446 NE 64th Stsingle_family221,024$799,000—
6220 NE Miami Plsingle_family21880$1,800,000—
4000 Towerside Ter Apt 1407condos221,164$370,000—

10-year hold projection

IRR-5.2%
Equity multiple0.13x
Total return (10yr)-$86,493
YearProperty valueNOICash flowLoan balanceEquity
1$1,024,850$7,065-$56,269$787,370$237,480
2$1,055,596$7,421-$55,961$778,147$277,449
3$1,087,263$7,791-$55,641$768,290$318,973
4$1,119,881$8,176-$55,307$757,757$362,124
5$1,153,478$8,577-$54,959$746,500$406,977
6$1,188,082$8,993-$54,597$734,471$453,611
7$1,223,725$9,426-$54,219$721,615$502,110
8$1,260,436$9,876-$53,826$707,876$552,560
9$1,298,249$10,343-$53,416$693,195$605,055
10$1,337,197$10,829-$52,990$677,504$659,692
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.
All figures are estimates for evaluation purposes only, not investment, tax, legal, or insurance advice. Property tax is estimated from a real matched tax bill or millage rate when available, a placeholder % of price otherwise; insurance is scaled by flood and wind risk where those are known and a flat percentage otherwise — never a real quote. Verify all of them, along with association restrictions and permit status, before committing capital. Rent estimates come from real comps or Zillow’s ZIP index, not appraisals.