1345 Pennsylvania Ave
Miami Beach, FL 33139 · multi_family · For Sale · 120 days on market
Asking price$4,700,000
1 beds 2 baths 8,219 sqft
Suggested offer$4,195,717$504,283 above the est. market value of $4,195,717.
View on Realtor.com →Listed by Oreste Leccese · Xfera Realty Group, LLC.
Typemulti_family
Built1924
Price / sqft$572
Est. value (own analysis)$4,195,717
Rent estimate (building total, own analysis)$38,383/mo
HOANone
1 / 10
Show every detail
Statusfor_sale
Listed date2026-05-05
Removed date—
MLSMiamiMLS #A12013240
Coordinates25.78497, -80.13380
Address1345 Pennsylvania Ave
CityMiami Beach
StateFL
Zip33139
Listing ID6586171836
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 | $4,700,000 |
| Down payment (20.0%) | $940,000 |
| Loan amount | $3,760,000 |
| Closing costs (5.0%) | $235,000 |
| Total cash to close | $1,175,000 |
| Income | |
| Rent (estimate) | $38,383$460,593 |
| Vacancy loss (8.0%) | |
| Effective gross income | $35,312$423,745 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $7,442$89,300 |
| Insurance (placeholder 0.8% of price) | $3,133$37,600 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,919$23,030 |
| Total operating expenses | $12,494$149,930 |
| 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) | $1,919$23,030 |
| 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.
No active rental listings cached yet for this bedroom count.
Widened to any bedroom count in ZIP. 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 |
|---|---|---|---|---|---|---|
| 901 Pennsylvania Ave | multi_family | — | — | — | $3,250,000 | 2026-08-24 |
| 1580 Bay Rd | multi_family | 8 | 6 | 4,500 | $3,000,000 | 2026-08-07 |
| 335 Washington Ave | multi_family | 4 | 2 | 2,253 | $3,250,000 | 2026-08-06 |
| 745-747 Lenox Ave | multi_family | — | — | 1,760 | $2,950,000 | 2026-03-20 |
| 1534 Euclid Ave | multi_family | — | — | 3,990 | $2,000,000 | 2026-02-27 |
| 1150 8th St | multi_family | 10 | 6 | 5,426 | $2,820,000 | 2026-01-16 |
| 1124 Pennsylvania Ave | multi_family | — | — | 8,140 | $2,900,000 | 2025-10-31 |
| 660 Lenox Ave | multi_family | — | — | 4,213 | $1,975,000 | 2025-09-10 |
| 650 Lenox Ave | multi_family | — | — | 4,213 | $1,975,000 | 2025-09-10 |
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
IRR8.6%
Equity multiple2.35x
Total return (10yr)$2,196,639
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $4,841,000 | $273,816 | -$39,167 | $3,719,233 | $1,121,767 |
| 2 | $4,986,230 | $282,780 | -$30,779 | $3,675,667 | $1,310,563 |
| 3 | $5,135,817 | $292,032 | -$22,117 | $3,629,109 | $1,506,708 |
| 4 | $5,289,891 | $301,580 | -$13,173 | $3,579,354 | $1,710,537 |
| 5 | $5,448,588 | $311,435 | -$3,939 | $3,526,182 | $1,922,406 |
| 6 | $5,612,046 | $321,605 | $5,596 | $3,469,359 | $2,142,687 |
| 7 | $5,780,407 | $332,102 | $15,441 | $3,408,633 | $2,371,774 |
| 8 | $5,953,819 | $342,934 | $25,606 | $3,343,738 | $2,610,081 |
| 9 | $6,132,434 | $354,113 | $36,101 | $3,274,386 | $2,858,048 |
| 10 | $6,316,407 | $365,650 | $46,936 | $3,200,272 | $3,116,135 |
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.