700 NE 63rd St Apt D206
Miami, FL 33138 · condos · For Sale · 8 days on market
Asking price$199,000
0 beds 1 baths 571 sqft
Listed by Alexander San Juan · Coldwell Banker Realty
Typecondos
Built1985
Price / sqft$349
Est. value (own analysis)$293,599
Rent estimate (own analysis)$1,500/mo
HOA$441/mo
1 / 15
Show every detail
Statusfor_sale
Listed date2026-08-25
Removed date—
MLSMiamiMLS #A12075067
Coordinates25.83365, -80.18195
Address700 NE 63rd St Apt D206
CityMiami
StateFL
Zip33138
Listing ID6341887747
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 | $199,000 |
| Down payment (20.0%) | $39,800 |
| Loan amount | $159,200 |
| Closing costs (5.0%) | $9,950 |
| Total cash to close | $49,750 |
| 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) | $315$3,781 |
| Insurance (placeholder 0.8% of price) | $133$1,592 |
| HOA dues | $441$5,292 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $75$900 |
| Total operating expenses | $964$11,565 |
| 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 | — | |
| apartment | 0 | 1 | 650 | $1,495 | 2026-03-31 | — | |
| 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 | 395 | $1,195 | 2025-11-13 | — | |
| apartment | 0 | 1 | 698 | $1,500 | — | — | |
| 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 | — |
| 770 NE 69th St Unit 1E | condos | 0 | 1 | 470 | $159,990 | — |
10-year hold projection
IRR-0.8%
Equity multiple0.87x
Total return (10yr)$19,563
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $204,970 | $4,995 | -$8,182 | $157,474 | $47,496 |
| 2 | $211,119 | $5,203 | -$7,997 | $155,629 | $55,490 |
| 3 | $217,453 | $5,418 | -$7,804 | $153,658 | $63,795 |
| 4 | $223,976 | $5,641 | -$7,605 | $151,551 | $72,425 |
| 5 | $230,696 | $5,873 | -$7,397 | $149,300 | $81,395 |
| 6 | $237,616 | $6,113 | -$7,182 | $146,894 | $90,722 |
| 7 | $244,745 | $6,362 | -$6,959 | $144,323 | $100,422 |
| 8 | $252,087 | $6,620 | -$6,727 | $141,576 | $110,512 |
| 9 | $259,650 | $6,887 | -$6,486 | $138,639 | $121,011 |
| 10 | $267,439 | $7,164 | -$6,237 | $135,501 | $131,938 |
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.