1110 NW 1st St Apt 413
Miami, FL 33128 · condos · Pending — under contract · 299 days on market
Asking price$426,000
2 beds 2 baths 934 sqft
Suggested offer$258,791$167,209 above the est. market value of $258,791.
View on Realtor.com →Listed by Miguel Solis · Douglas Elliman
Typecondos
Built2023
Price / sqft$456
Est. value (own analysis)$258,791
Rent estimate (own analysis)$2,800/mo
HOA$934/mo
1 / 14
Show every detail
Statusfor_sale
Listed date2025-11-07
Removed date—
MLSMiamiMLS #A11909909
Coordinates25.77433, -80.21331
Address1110 NW 1st St Apt 413
CityMiami
StateFL
Zip33128
Listing ID9238294245
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33128)
Typical home value (ZHVI)$433,117
Typical rent (ZORI)$2,681/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 | $426,000 |
| Down payment (20.0%) | $85,200 |
| Loan amount | $340,800 |
| Closing costs (5.0%) | $21,300 |
| Total cash to close | $106,500 |
| Income | |
| Rent (comp-derived) | $2,800$33,600 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,576$30,912 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $675$8,094 |
| Insurance (placeholder 0.8% of price) | $284$3,408 |
| HOA dues | $934$11,208 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $140$1,680 |
| Total operating expenses | $2,033$24,390 |
| 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) | $140$1,680 |
| 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 | 1 | 708 | $1,550 | 2026-08-20 | — | |
| apartment | 2 | 2 | 1,120 | $2,824 | 2025-03-06 | — | |
| apartment | 2 | 1 | 750 | $2,050 | 2026-08-17 | — | |
| apartment | 2 | 1 | 673 | $2,100 | 2026-08-11 | — | |
| condos | 2 | 2 | 696 | $4,500 | 2026-08-07 | — | |
| apartment | 2 | 1 | 700 | $1,750 | 2026-07-23 | — | |
| condos | 2 | 2 | 759 | $5,500 | 2026-07-21 | — | |
| condos | 2 | 1 | 715 | $1,600 | 2026-07-17 | — | |
| condos | 2 | 2 | 849 | $2,400 | 2026-07-13 | — | |
| condos | 2 | 2 | 984 | $2,800 | 2026-07-03 | — | |
| apartment | 2 | 2 | 1,106 | $2,758 | 2026-07-02 | — | |
| apartment | 2 | 1 | 650 | $1,800 | 2025-09-04 | — | |
| condos | 2 | 2 | 984 | $2,800 | 2026-06-30 | — | |
| condos | 2 | 2 | 696 | $5,000 | 2026-06-29 | — | |
| condos | 2 | 2 | 759 | $5,500 | 2026-06-12 | — | |
| apartment | 2 | 1 | 700 | $3,300 | 2026-05-13 | — | |
| condos | 2 | 1 | 708 | $1,800 | 2026-05-04 | — | |
| apartment | 2 | 1 | 640 | $1,850 | 2026-07-28 | — | |
| apartment | 2 | 2 | 954 | $2,650 | 2023-06-13 | — | |
| condos | 2 | 1 | 620 | $1,925 | 2026-04-06 | — | |
| apartment | 2 | 1 | 750 | $2,050 | 2026-03-14 | — | |
| condos | 2 | 1 | 693 | $1,750 | 2026-02-19 | — | |
| condos | 2 | 2 | 950 | $2,600 | 2026-04-14 | — | |
| apartment | 2 | 1 | 730 | $2,500 | 2026-03-12 | — | |
| condos | 2 | 2 | 696 | $4,500 | 2026-03-24 | — | |
| apartment | 2 | 1 | 632 | $1,800 | 2026-04-13 | — | |
| apartment | 2 | 2 | 957 | $3,074 | — | — | |
| apartment | 2 | 2 | 795 | $2,959 | — | — | |
| apartment | 2 | 2 | 1,120 | $2,768 | — | — | |
| apartment | 2 | 2 | 865 | $3,064 | — | — | |
| apartment | 2 | 2 | 957 | $3,009 | — | — | |
| apartment | 2 | 2 | 1,050 | $2,950 | — | — | |
| apartment | 2 | 2 | 957 | $3,014 | — | — | |
| apartment | 2 | 2 | 1,084 | $2,774 | — | — | |
| apartment | 2 | 2 | 1,106 | $2,786 | — | — | |
| apartment | 2 | 2 | 1,082 | $2,774 | — | — | |
| apartment | 2 | 2 | 881 | $3,079 | — | — | |
| apartment | 2 | 2 | 881 | $3,159 | — | — | |
| apartment | 2 | 2 | 881 | $3,079 | — | — | |
| apartment | 2 | 2 | 881 | $3,069 | — | — | |
| apartment | 2 | 2 | 865 | $3,044 | — | — | |
| condos | 2 | 1 | 693 | $2,200 | 2026-04-08 | — | |
| apartment | 2 | 2 | 795 | $3,039 | — | — | |
| apartment | 2 | 2 | 957 | $3,074 | — | — | |
| apartment | 2 | 2 | 1,082 | $2,774 | — | — | |
| apartment | 2 | 2 | 1,015 | $3,638 | — | — | |
| apartment | 2 | 2 | 1,027 | $3,849 | — | — |
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 |
|---|---|---|---|---|---|---|
| 219 NW 12th Ave Apt 607 | condos | 2 | 2 | 794 | $220,000 | 2026-08-07 |
| 219 NW 12th Ave Apt 1003 | condos | 2 | 2 | 808 | $220,000 | 2026-08-07 |
| 219 NW 12th Ave Apt 1007 | condos | 2 | 2 | 794 | $220,000 | 2026-08-07 |
| 219 NW 12th Ave Apt 707 | condos | 2 | 2 | 794 | $288,000 | 2026-03-23 |
| 1043 NW 2nd St Apt 13 | condos | 2 | 1 | 715 | $190,000 | 2025-12-19 |
| 36 NW 6th Ave Apt 806 | condos | 2 | 2 | 950 | $350,000 | 2025-12-15 |
| 36 NW 6th Ave Apt 706 | condos | 2 | 2 | 950 | $307,500 | 2025-10-03 |
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 |
|---|---|---|---|---|---|---|
| 225 N Miami Ave Apt 1412 | condos | 2 | 2 | 696 | $820,000 | — |
| 225 N Miami Ave Apt 1801 | condos | 2 | 2 | 696 | $949,000 | — |
| 225 N Miami Ave Apt 2005 | condos | 2 | 2 | 759 | $950,000 | — |
| 36 NW 6th Ave Apt 805 | condos | 2 | 2 | 984 | $299,000 | — |
| 225 N Miami Ave Apt 3712 | condos | 2 | 2 | 696 | $975,000 | — |
| 225 N Miami Ave Apt 2912 | condos | 2 | 2 | 696 | $895,000 | — |
| 1110 NW 1st St Apt 305 | condos | 2 | 2 | 1,057 | $445,000 | — |
| 1110 NW 1st St Apt 313 | condos | 2 | 2 | 1,057 | $424,000 | — |
10-year hold projection
IRR-3.3%
Equity multiple0.45x
Total return (10yr)-$3,268
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $438,780 | $6,522 | -$21,439 | $337,105 | $101,675 |
| 2 | $451,943 | $6,840 | -$21,163 | $333,156 | $118,787 |
| 3 | $465,502 | $7,170 | -$20,876 | $328,936 | $136,565 |
| 4 | $479,467 | $7,513 | -$20,577 | $324,427 | $155,040 |
| 5 | $493,851 | $7,870 | -$20,266 | $319,607 | $174,243 |
| 6 | $508,666 | $8,240 | -$19,941 | $314,457 | $194,209 |
| 7 | $523,926 | $8,626 | -$19,604 | $308,953 | $214,973 |
| 8 | $539,644 | $9,026 | -$19,252 | $303,071 | $236,573 |
| 9 | $555,833 | $9,442 | -$18,886 | $296,785 | $259,048 |
| 10 | $572,508 | $9,873 | -$18,506 | $290,068 | $282,441 |
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.