770 NE 69th St Unit 1E
Miami, FL 33138 · condos · For Sale · 108 days on market
Asking price$159,990
0 beds 1 baths 470 sqft
Listed by Helena Graddon · GetMiami Real Estate, LLC
Typecondos
Built1965
Price / sqft$340
Est. value (own analysis)$241,667
Rent estimate (own analysis)$1,500/mo
HOA$879/mo
1 / 27
Show every detail
Statusfor_sale
Listed date2026-05-17
Removed date—
MLSMiamiMLS #A12018701
Coordinates25.83827, -80.17940
Address770 NE 69th St Unit 1E
CityMiami
StateFL
Zip33138
Listing ID5942890105
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 | $159,990 |
| Down payment (20.0%) | $31,998 |
| Loan amount | $127,992 |
| Closing costs (5.0%) | $8,000 |
| Total cash to close | $39,998 |
| Income | |
| Rent (comp-derived) | $1,500$18,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,380$16,560 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $253$3,040 |
| Insurance (placeholder 0.8% of price) | $107$1,280 |
| HOA dues | $879$10,548 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $75$900 |
| Total operating expenses | $1,314$15,768 |
| 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) | $75$900 |
| 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 | 0 | 1 | 486 | $1,748 | 2025-03-27 | — | |
| condos | 0 | 1 | 420 | $1,600 | 2026-08-19 | — | |
| apartment | 0 | 1 | 420 | $1,500 | 2025-01-03 | — | |
| condos | 0 | 1 | 571 | $2,100 | 2026-08-15 | — | |
| apartment | 0 | 1 | 618 | $2,200 | 2026-02-05 | — | |
| condos | 0 | 1 | 537 | $1,950 | 2026-08-14 | — | |
| condos | 0 | 1 | 571 | $2,195 | 2026-08-04 | — | |
| apartment | 0 | 1 | 400 | $1,100 | 2026-07-23 | — | |
| apartment | 0 | 1 | 420 | $1,500 | 2026-07-16 | — | |
| apartment | 0 | 1 | 420 | $1,525 | 2026-07-16 | — | |
| condos | 0 | 1 | 450 | $1,450 | 2026-07-08 | — | |
| apartment | 0 | 1 | 324 | $1,195 | 2026-08-25 | — | |
| apartment | 0 | 1 | 324 | $1,195 | 2026-08-25 | — | |
| apartment | 0 | 1 | 395 | $1,195 | 2025-11-13 | — | |
| condos | 0 | 1 | 550 | $1,450 | 2023-06-26 | — | |
| apartment | 0 | 1 | 380 | $1,450 | 2025-01-28 | — | |
| apartment | 0 | 1 | 400 | $1,325 | 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 |
|---|---|---|---|---|---|---|
| 8101 Biscayne Blvd Unit R509 | condos | 0 | 1 | 1,128 | $580,000 | 2026-05-20 |
| 8101 Biscayne Blvd Unit R513 | condos | 0 | 1 | 534 | $290,000 | 2026-05-15 |
| 880 NE 69th St Apt 14H | condos | 0 | 1 | 580 | $180,000 | 2026-03-25 |
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 |
|---|---|---|---|---|---|---|
| 8101 Biscayne Blvd Unit R410 | condos | 0 | 1 | 533 | $315,000 | — |
| 544 NE 62nd St Unit 544-8 | condos | 0 | 1 | 338 | $155,000 | — |
| 700 NE 63rd St Apt D506 | condos | 0 | 1 | 571 | $244,900 | — |
| 770 NE 69th St Unit 1C | condos | 0 | 1 | 470 | $240,000 | — |
| 7645 NE 1st Ave | single_family | 0 | — | 1,557 | $474,900 | — |
| 8101 Biscayne Blvd Unit R506 | condos | 0 | 1 | 879 | $415,000 | — |
| 700 NE 63rd St Apt D606 | condos | 0 | 1 | 571 | $225,000 | — |
| 645 NE 77th St Apt 16 | condos | 0 | 1 | 360 | $159,900 | — |
10-year hold projection
IRR-6.3%
Equity multiple-0.06x
Total return (10yr)-$21,518
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $164,790 | $792 | -$9,978 | $126,604 | $38,185 |
| 2 | $169,733 | $895 | -$9,898 | $125,121 | $44,612 |
| 3 | $174,825 | $1,003 | -$9,813 | $123,536 | $51,289 |
| 4 | $180,070 | $1,115 | -$9,724 | $121,843 | $58,227 |
| 5 | $185,472 | $1,234 | -$9,630 | $120,033 | $65,439 |
| 6 | $191,036 | $1,358 | -$9,531 | $118,099 | $72,938 |
| 7 | $196,768 | $1,488 | -$9,426 | $116,032 | $80,736 |
| 8 | $202,671 | $1,624 | -$9,316 | $113,822 | $88,848 |
| 9 | $208,751 | $1,766 | -$9,200 | $111,462 | $97,289 |
| 10 | $215,013 | $1,915 | -$9,079 | $108,939 | $106,074 |
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.