1100 Biscayne Blvd Unit 4907
Miami, FL 33132 · condos · Pending — under contract · 208 days on market
Asking price$939,000
2 beds 3 baths 1,647 sqft
Suggested offer$886,363$52,637 above the est. market value of $886,363.
View on Realtor.com →Listed by Peter Green · Douglas Elliman - 5555 Biscayne Blvd
Typecondos
Built2009
Price / sqft$570
Est. value (own analysis)$886,363
Rent estimate (own analysis)$5,508/mo
HOA$1,998/mo
1 / 16
Show every detail
Statusfor_sale
Listed date2026-02-06
Removed date—
MLSMiamiMLS #A11960498
Coordinates25.78524, -80.18991
Address1100 Biscayne Blvd Unit 4907
CityMiami
StateFL
Zip33132
Listing ID6249130705
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33132)
Typical home value (ZHVI)$514,716
Typical rent (ZORI)$3,468/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 | $939,000 |
| Down payment (20.0%) | $187,800 |
| Loan amount | $751,200 |
| Closing costs (5.0%) | $46,950 |
| Total cash to close | $234,750 |
| Income | |
| Rent (comp-derived) | $5,508$66,090 |
| Vacancy loss (8.0%) | |
| Effective gross income | $5,067$60,803 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,487$17,841 |
| Insurance (placeholder 0.8% of price) | $626$7,512 |
| HOA dues | $1,998$23,976 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $275$3,305 |
| Total operating expenses | $4,386$52,634 |
| 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) | $275$3,305 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 2 | 3 | 1,579 | $7,650 | 2026-08-21 | — | |
| condos | 2 | 3 | 1,590 | $4,450 | 2026-08-20 | — | |
| condos | 2 | 3 | 1,474 | $4,200 | 2026-08-19 | — | |
| apartment | 2 | 3 | 1,100 | $4,000 | — | — | |
| condos | 2 | 2 | 1,293 | $4,500 | 2026-08-18 | — | |
| condos | 2 | 2 | 1,303 | $6,200 | 2026-08-18 | — | |
| apartment | 2 | 2 | 1,959 | $22,000 | 2026-08-18 | — | |
| condos | 2 | 3 | 1,819 | $8,500 | 2026-08-18 | — | |
| condos | 2 | 2 | 1,173 | $5,500 | 2026-08-18 | — | |
| condos | 2 | 3 | 1,474 | $4,450 | 2026-08-17 | — | |
| condos | 2 | 3 | 1,474 | $4,350 | 2026-08-17 | — | |
| condos | 2 | 3 | 1,474 | $4,500 | 2026-08-17 | — | |
| condos | 2 | 2 | 1,208 | $4,750 | 2026-08-17 | — | |
| condos | 2 | 3 | 1,613 | $11,900 | 2026-08-17 | — | |
| condos | 2 | 3 | 1,400 | $5,600 | 2026-08-17 | — | |
| condos | 2 | 2 | 1,315 | $4,800 | 2026-08-15 | — | |
| condos | 2 | 3 | 1,819 | $8,500 | 2026-08-14 | — | |
| condos | 2 | 3 | 1,441 | $5,200 | 2026-08-13 | — | |
| condos | 2 | 3 | 1,228 | $6,000 | 2026-08-12 | — | |
| condos | 2 | 2 | 1,303 | $6,800 | 2026-08-11 | — | |
| condos | 2 | 2 | 1,203 | $4,500 | 2026-08-11 | — | |
| condos | 2 | 2 | 1,222 | $4,800 | 2026-08-09 | — | |
| condos | 2 | 3 | 1,257 | $5,800 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,154 | $5,500 | 2026-08-06 | — | |
| condos | 2 | 2 | 1,087 | $3,200 | 2026-08-05 | — | |
| condos | 2 | 3 | 1,450 | $5,995 | 2026-08-04 | — | |
| condos | 2 | 2 | 1,363 | $4,000 | 2026-07-26 | — | |
| condos | 2 | 3 | 1,647 | $8,000 | 2026-07-24 | — | |
| condos | 2 | 3 | 1,450 | $6,000 | 2026-07-24 | — | |
| condos | 2 | 2 | 1,717 | $5,000 | 2026-07-22 | — | |
| condos | 2 | 3 | 1,390 | $6,500 | 2026-07-20 | — | |
| condos | 2 | 3 | 1,647 | $7,500 | 2026-07-20 | — | |
| condos | 2 | 3 | 1,647 | $7,000 | 2026-07-20 | — | |
| condos | 2 | 2 | 1,178 | $5,000 | 2026-07-18 | — | |
| apartment | 2 | 3 | 1,498 | $7,500 | 2026-07-17 | — | |
| condos | 2 | 3 | 1,178 | $5,800 | 2026-07-15 | — | |
| condos | 2 | 2 | 1,464 | $7,000 | 2026-07-15 | — | |
| condos | 2 | 3 | 1,171 | $5,500 | 2026-07-14 | — | |
| condos | 2 | 2 | 1,072 | $5,750 | 2026-07-13 | — | |
| condos | 2 | 3 | 1,084 | $4,500 | 2026-07-11 | — | |
| condos | 2 | 3 | 1,400 | $5,300 | 2026-07-09 | — | |
| condos | 2 | 2 | 1,198 | $4,800 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,144 | $3,900 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,256 | $4,300 | 2026-07-07 | — | |
| condos | 2 | 2 | 1,169 | $5,700 | 2026-07-06 | — | |
| condos | 2 | 3 | 1,557 | $6,600 | 2026-07-01 | — | |
| condos | 2 | 2 | 1,357 | $4,400 | 2026-07-01 | — | |
| condos | 2 | 3 | 1,498 | $6,600 | 2026-07-01 | — | |
| condos | 2 | 3 | 1,237 | $5,950 | 2026-06-29 | — | |
| condos | 2 | 3 | 1,178 | $6,500 | 2026-06-26 | — | |
| condos | 2 | 3 | 1,753 | $8,000 | 2026-08-28 | — | |
| condos | 2 | 2 | 1,327 | $4,300 | 2026-06-17 | — | |
| condos | 2 | 2 | 1,202 | $8,250 | 2025-10-20 | — | |
| condos | 2 | 2 | 1,479 | $4,900 | 2026-06-10 | — | |
| condos | 2 | 3 | 1,498 | $8,000 | 2026-06-04 | — | |
| condos | 2 | 2 | 1,160 | $3,800 | 2026-06-04 | — | |
| condos | 2 | 3 | 1,325 | $5,350 | 2026-06-03 | — | |
| condos | 2 | 2 | 1,346 | $3,900 | 2026-06-01 | — | |
| condos | 2 | 2 | 1,222 | $5,000 | 2026-05-31 | — | |
| condos | 2 | 2 | 1,430 | $4,300 | 2026-05-31 | — | |
| condos | 2 | 3 | 1,552 | $8,350 | 2026-05-29 | — | |
| condos | 2 | 3 | 1,237 | $6,900 | 2026-05-29 | — | |
| condos | 2 | 3 | 1,559 | $8,500 | 2026-05-27 | — | |
| condos | 2 | 2 | 1,509 | $5,800 | 2026-05-14 | — | |
| condos | 2 | 2 | 1,256 | $3,700 | 2026-05-12 | — | |
| condos | 2 | 3 | 1,560 | $8,495 | 2026-05-05 | — | |
| condos | 2 | 2 | 1,148 | $4,800 | 2026-05-03 | — | |
| condos | 2 | 3 | 1,560 | $10,000 | 2026-05-01 | — | |
| apartment | 2 | 2 | 1,185 | $3,100 | 2026-04-27 | — | |
| condos | 2 | 3 | 1,323 | $5,000 | 2026-08-02 | — | |
| condos | 2 | 3 | 1,171 | $5,150 | 2026-08-01 | — | |
| condos | 2 | 2 | 1,293 | $4,600 | 2026-07-30 | — | |
| condos | 2 | 2 | 1,193 | $3,000 | 2026-07-30 | — | |
| condos | 2 | 3 | 1,161 | $5,700 | 2026-07-29 | — | |
| condos | 2 | 3 | 1,178 | $5,850 | 2026-07-29 | — | |
| condos | 2 | 2 | 1,315 | $5,000 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,293 | $4,500 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,322 | $4,950 | 2026-07-27 | — | |
| apartment | 2 | 2 | 1,390 | $4,000 | 2024-09-05 | — | |
| condos | 2 | 2 | 1,256 | $4,200 | 2026-01-13 | — | |
| apartment | 2 | 2 | 1,185 | $3,850 | 2023-03-31 | — | |
| condos | 2 | 3 | 1,380 | $9,500 | 2026-01-20 | — | |
| condos | 2 | 2 | 1,153 | $3,700 | 2026-08-24 | — | |
| condos | 2 | 3 | 1,794 | $9,000 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,203 | $4,300 | 2026-08-24 | — | |
| condos | 2 | 3 | 1,547 | $7,350 | 2026-08-24 | — | |
| condos | 2 | 3 | 1,498 | $7,500 | 2026-08-24 | — | |
| condos | 2 | 2 | 1,382 | $4,500 | 2026-03-23 | — | |
| condos | 2 | 3 | 1,171 | $5,700 | 2026-08-22 | — | |
| condos | 2 | 2 | 1,153 | $3,190 | 2026-02-05 | — | |
| condos | 2 | 2 | 1,390 | $3,800 | 2026-03-11 | — | |
| condos | 2 | 2 | 1,390 | $4,500 | 2026-02-26 | — | |
| condos | 2 | 3 | 1,620 | $8,500 | 2025-11-26 | — | |
| condos | 2 | 3 | 1,792 | $8,500 | 2026-01-23 | — | |
| condos | 2 | 2 | 1,382 | $4,950 | 2026-03-19 | — | |
| condos | 2 | 3 | 1,559 | $8,500 | 2026-01-28 | — | |
| condos | 2 | 2 | 1,256 | $4,000 | 2025-11-17 | — | |
| condos | 2 | 3 | 1,450 | $9,000 | 2026-04-03 | — | |
| condos | 2 | 2 | 1,464 | $5,100 | 2026-04-17 | — | |
| condos | 2 | 2 | 1,509 | $5,500 | 2026-04-07 | — | |
| condos | 2 | 3 | 1,647 | $7,100 | 2026-04-06 | — | |
| condos | 2 | 3 | 1,318 | $6,800 | 2026-04-06 | — | |
| apartment | 2 | 2 | 1,272 | $6,995 | 2022-12-08 | — | |
| apartment | 2 | 2 | 1,272 | $6,993 | 2022-08-18 | — | |
| condos | 2 | 2 | 1,173 | $5,500 | — | — | |
| condos | 2 | 2 | 1,180 | $4,350 | — | — | |
| condos | 2 | 2 | 1,293 | $4,500 | — | — | |
| apartment | 2 | 2 | 1,318 | $5,000 | — | — | |
| condos | 2 | 2 | 1,323 | $5,200 | — | — | |
| condos | 2 | 3 | 1,802 | $13,000 | — | — | |
| condos | 2 | 2 | 1,316 | $5,200 | — | — | |
| condos | 2 | 3 | 1,498 | $7,500 | 2026-08-27 | — | |
| condos | 2 | 3 | 1,547 | $7,700 | 2026-08-27 | — | |
| condos | 2 | 2 | 1,717 | $5,850 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,326 | $8,750 | 2026-08-26 | — | |
| condos | 2 | 3 | 1,794 | $10,000 | 2026-08-26 | — | |
| condos | 2 | 2 | 1,087 | $3,350 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,303 | $7,900 | 2026-08-26 | — | |
| condos | 2 | 4 | 1,694 | $7,950 | 2026-08-26 | — | |
| condos | 2 | 2 | 1,509 | $4,500 | 2026-03-09 | — | |
| condos | 2 | 3 | 1,084 | $5,000 | 2026-04-22 | — | |
| apartment | 2 | 2 | 1,165 | $5,596 | — | — | |
| apartment | 2 | 2 | 1,191 | $5,690 | — | — | |
| condos | 2 | 2 | 1,327 | $4,000 | — | — | |
| apartment | 2 | 2 | 1,323 | $5,455 | — | — | |
| apartment | 2 | 2 | 1,252 | $5,630 | — | — | |
| apartment | 2 | 2 | 1,153 | $5,495 | — | — | |
| apartment | 2 | 2 | 1,372 | $6,280 | — | — | |
| apartment | 2 | 3 | 1,630 | $6,350 | — | — | |
| condos | 2 | 3 | 1,450 | $5,995 | — | — | |
| condos | 2 | 3 | 1,647 | $7,300 | — | — | |
| apartment | 2 | 3 | 1,491 | $6,950 | — | — | |
| condos | 2 | 3 | 1,547 | $7,900 | — | — | |
| condos | 2 | 3 | 1,498 | $7,500 | — | — | |
| condos | 2 | 3 | 1,559 | $8,500 | — | — | |
| apartment | 2 | 2 | 1,242 | $5,240 | — | — | |
| apartment | 2 | 2 | 1,191 | $5,200 | — | — | |
| apartment | 2 | 2 | 1,299 | $5,780 | — | — | |
| apartment | 2 | 2 | 1,203 | $5,630 | — | — | |
| apartment | 2 | 2 | 1,153 | $5,515 | — | — | |
| apartment | 2 | 2 | 1,153 | $5,435 | — | — | |
| apartment | 2 | 2 | 1,203 | $5,380 | — | — | |
| apartment | 2 | 2 | 1,323 | $5,415 | — | — | |
| apartment | 2 | 2 | 1,299 | $5,370 | — | — | |
| apartment | 2 | 2 | 1,191 | $5,610 | — | — | |
| apartment | 2 | 2 | 1,299 | $5,660 | — | — | |
| apartment | 2 | 2 | 1,191 | $5,830 | — | — | |
| apartment | 2 | 2 | 1,299 | $5,350 | — | — | |
| apartment | 2 | 2 | 1,191 | $5,900 | — | — | |
| apartment | 2 | 2 | 1,203 | $5,930 | — | — | |
| apartment | 2 | 2 | 1,203 | $6,130 | — | — | |
| apartment | 2 | 2 | 1,387 | $6,970 | — | — | |
| apartment | 2 | 2 | 1,097 | $8,934 | 2025-10-27 | — | |
| condos | 2 | 2 | 1,169 | $6,500 | 2026-08-28 | — | |
| condos | 2 | 2 | 1,326 | $8,500 | 2026-08-29 | — | |
| condos | 2 | 2 | 1,222 | $4,800 | 2026-08-30 | — | |
| condos | 2 | 2 | 1,496 | $4,500 | 2026-08-31 | — | |
| condos | 2 | 3 | 1,178 | $5,500 | 2026-09-01 | — | |
| condos | 2 | 2 | 1,180 | $4,795 | 2026-08-31 | — | |
| condos | 2 | 2 | 1,153 | $3,550 | 2026-09-01 | — | |
| condos | 2 | 2 | 1,173 | $5,400 | 2026-04-10 | — | |
| condos | 2 | 2 | 1,154 | $5,000 | 2026-08-09 | — |
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 |
|---|---|---|---|---|---|---|
| 1900 N Bayshore Dr Apt 2204 | condos | 2 | 2 | 1,289 | $644,000 | 2026-08-10 |
| 253 NE 2nd St Apt 903 | condos | 2 | 2 | 1,058 | $480,000 | 2026-08-05 |
| 900 Biscayne Blvd Apt 3502 | condos | 2 | 3 | 1,575 | $1,000,000 | 2026-07-28 |
| 1600 NE 1st Ave Apt 1916 | condos | 2 | 2 | 1,018 | $505,000 | 2026-07-23 |
| 1040 Biscayne Blvd Apt 1406 | condos | 2 | 3 | 1,123 | $700,000 | 2026-07-23 |
| 159 NE 6th St Unit 3105 | condos | 2 | 2 | 916 | $825,000 | 2026-07-17 |
| 1040 Biscayne Blvd Apt 4607 | condos | 2 | 3 | 2,566 | $2,950,000 | 2026-07-16 |
| 253 NE 2nd St Apt 3902 | condos | 2 | 2 | 1,203 | $530,000 | 2026-07-15 |
| 488 NE 18th St Unit 2401 | condos | 2 | 3 | 1,178 | $650,000 | 2026-07-13 |
| 227 NE 2nd St Apt 2306 | condos | 2 | 2 | 647 | $530,000 | 2026-07-06 |
| 851 NE 1st Ave Unit 3905 | condos | 2 | 2 | 1,254 | $645,000 | 2026-06-30 |
| 253 NE 2nd St Apt 2902 | condos | 2 | 2 | 1,203 | $600,000 | 2026-06-30 |
| 1100 Biscayne Blvd Unit 4502 | condos | 2 | 3 | 1,557 | $920,000 | 2026-06-30 |
| 1717 NE Bayshore Dr Unit A2736 | condos | 2 | 2 | 1,464 | $785,000 | 2026-06-26 |
| 275 NE 18th St Apt 1103 | condos | 2 | 2 | 1,040 | $415,000 | 2026-06-15 |
| 1600 NE 1st Ave Apt 2908 | condos | 2 | 2 | 882 | $530,000 | 2026-06-12 |
| 1600 NE 1st Ave Apt 1220 | condos | 2 | 2 | 1,009 | $525,000 | 2026-06-10 |
| 488 NE 18th St Unit 2008 | condos | 2 | 2 | 888 | $590,000 | 2026-06-08 |
| 1750 N Bayshore Dr Apt 4801 | condos | 2 | 2 | 1,048 | $564,000 | 2026-06-05 |
| 159 NE 6th St Unit 3405 | condos | 2 | 2 | 916 | $785,000 | 2026-06-05 |
| 1900 N Bayshore Dr Apt 2804 | condos | 2 | 2 | 1,239 | $625,000 | 2026-06-05 |
| 851 NE 1st Ave Unit 4009 | condos | 2 | 3 | 1,559 | $1,275,000 | 2026-06-02 |
| 50 Biscayne Blvd Apt 4808 | condos | 2 | 2 | 1,357 | $800,000 | 2026-05-28 |
| 851 NE 1st Ave Unit 3309 | condos | 2 | 3 | 1,559 | $1,050,000 | 2026-05-20 |
| 1750 N Bayshore Dr Apt 4802 | condos | 2 | 2 | 1,048 | $540,000 | 2026-05-14 |
| 888 Biscayne Blvd Apt 1009 | condos | 2 | 2 | 1,220 | $680,000 | 2026-05-11 |
| 1800 N Bayshore Dr Apt 3410 | condos | 2 | 2 | 1,144 | $570,000 | 2026-05-08 |
| 159 NE 6th St Unit 3601 | condos | 2 | 2 | 907 | $755,000 | 2026-05-01 |
| 1600 NE 1st Ave Apt 2116 | condos | 2 | 2 | 1,018 | $510,000 | 2026-04-30 |
| 253 NE 2nd St Apt 1803 | condos | 2 | 2 | 1,058 | $535,000 | 2026-04-29 |
| 398 NE 5th St Apt 3709 | condos | 2 | 2 | 983 | $1,150,000 | 2026-04-24 |
| 253 NE 2nd St Apt 2201 | condos | 2 | 2 | 940 | $480,000 | 2026-04-21 |
| 244 Biscayne Blvd Apt 4407 | condos | 2 | 2 | 1,293 | $608,000 | 2026-04-20 |
| 1750 N Bayshore Dr Apt 5615 | condos | 2 | 2 | 1,048 | $410,700 | 2026-04-17 |
| 1750 N Bayshore Dr Apt 3901 | condos | 2 | 2 | 1,048 | $539,000 | 2026-04-16 |
| 1750 N Bayshore Dr Apt 5201 | condos | 2 | 2 | 1,048 | $585,000 | 2026-04-13 |
| 1900 N Bayshore Dr Apt 2404 | condos | 2 | 2 | 1,239 | $555,000 | 2026-04-13 |
| 488 NE 18th St Unit 3401 | condos | 2 | 3 | 1,178 | $745,000 | 2026-04-10 |
| 1900 N Bayshore Dr Apt 1704 | condos | 2 | 2 | 1,239 | $570,000 | 2026-04-03 |
| 1100 Biscayne Blvd Unit 3104 | condos | 2 | 3 | 1,477 | $830,000 | 2026-04-01 |
| 488 NE 18th St Unit 3911 | condos | 2 | 3 | 1,161 | $900,000 | 2026-03-31 |
| 1717 N Bayshore Dr Unit A3455 | condos | 2 | 2 | 1,509 | $745,000 | 2026-03-31 |
| 1717 N Bayshore Dr Unit A1231 | condos | 2 | 2 | 1,707 | $825,000 | 2026-03-31 |
| 50 Biscayne Blvd Apt 3311 | condos | 2 | 2 | 1,256 | $625,000 | 2026-03-30 |
| 488 NE 18th St Unit 4904 | condos | 2 | 3 | 1,229 | $1,100,000 | 2026-03-25 |
| 159 NE 6th St Unit 2405 | condos | 2 | 2 | 916 | $740,000 | 2026-03-20 |
| 1600 NE 1st Ave Apt 2816 | condos | 2 | 2 | — | $550,000 | 2026-03-12 |
| 900 Biscayne Blvd Apt 702 | condos | 2 | 3 | 1,711 | $1,110,000 | 2026-03-09 |
| 1040 Biscayne Blvd Apt 2904 | condos | 2 | 3 | 1,906 | $1,450,000 | 2026-02-24 |
| 244 Biscayne Blvd Apt 1808 | condos | 2 | 2 | 1,006 | $405,000 | 2026-02-19 |
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 |
|---|---|---|---|---|---|---|
| 227 NE 2nd St Apt 2206 | condos | 2 | 2 | 647 | $565,000 | — |
| 50 Biscayne Blvd Apt 2911 | condos | 2 | 2 | 1,256 | $645,000 | — |
| 851 NE 1st Ave Unit 1408 | condos | 2 | 3 | 1,498 | $874,000 | — |
| 1717 N Bayshore Dr Unit A1448 | condos | 2 | 2 | 1,148 | $595,000 | — |
| 1717 N Bayshore Dr Unit A1734 | condos | 2 | 2 | 1,717 | $1,350,000 | — |
| 488 NE 18th St Unit 301 | condos | 2 | 3 | 1,031 | $625,000 | — |
| 1040 Biscayne Blvd Apt 1602 | condos | 2 | 3 | 1,802 | $1,595,000 | — |
| 1800 N Bayshore Dr Apt 614 | condos | 2 | 2 | 1,339 | $775,000 | — |
10-year hold projection
IRR-5.0%
Equity multiple0.16x
Total return (10yr)-$74,185
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $967,170 | $8,169 | -$53,064 | $743,055 | $224,115 |
| 2 | $996,185 | $8,678 | -$52,638 | $734,351 | $261,834 |
| 3 | $1,026,071 | $9,208 | -$52,193 | $725,050 | $301,021 |
| 4 | $1,056,853 | $9,760 | -$51,727 | $715,109 | $341,743 |
| 5 | $1,088,558 | $10,337 | -$51,240 | $704,486 | $384,072 |
| 6 | $1,121,215 | $10,937 | -$50,731 | $693,134 | $428,081 |
| 7 | $1,154,852 | $11,563 | -$50,198 | $681,002 | $473,850 |
| 8 | $1,189,497 | $12,215 | -$49,642 | $668,037 | $521,461 |
| 9 | $1,225,182 | $12,894 | -$49,061 | $654,181 | $571,001 |
| 10 | $1,261,937 | $13,602 | -$48,454 | $639,374 | $622,564 |
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.