90 NE 32nd St Unit 1125
Miami, FL 33137 · condos · For Sale · 118 days on market
Asking price$650,000
0 beds 1 baths 479 sqft
Suggested offer$265,584$384,416 above the est. market value of $265,584.
View on Realtor.com →Listed by Rafael Motta · XDwell Real Estate LLC
Typecondos
Built2026
Price / sqft$1357
Est. value (own analysis)$265,584
Rent estimate (own analysis)$2,681/mo
HOA$640/mo
1 / 28
Show every detail
Statusfor_sale
Listed date2026-05-07
Removed date—
MLSMiamiMLS #A12015119
Coordinates25.80666, -80.19332
Address90 NE 32nd St Unit 1125
CityMiami
StateFL
Zip33137
Listing ID9380367137
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33137)
Typical home value (ZHVI)$682,165
Typical rent (ZORI)$3,560/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 | $650,000 |
| Down payment (20.0%) | $130,000 |
| Loan amount | $520,000 |
| Closing costs (5.0%) | $32,500 |
| Total cash to close | $162,500 |
| Income | |
| Rent (comp-derived) | $2,681$32,172 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,467$29,598 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,029$12,350 |
| Insurance (placeholder 0.8% of price) | $433$5,200 |
| HOA dues | $640$7,680 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $134$1,609 |
| Total operating expenses | $2,237$26,839 |
| 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) | $134$1,609 |
| 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 | 535 | $2,903 | 2024-06-11 | — | |
| apartment | 0 | 1 | 610 | $2,631 | 2025-01-04 | — | |
| apartment | 0 | 1 | 527 | $2,668 | 2024-06-11 | — | |
| apartment | 0 | 1 | 536 | $2,900 | 2024-06-11 | — | |
| apartment | 0 | 1 | 457 | $2,183 | 2025-06-27 | — | |
| apartment | 0 | 1 | 516 | $2,655 | 2024-06-11 | — | |
| apartment | 0 | 1 | 454 | $2,363 | 2024-04-12 | — | |
| apartment | 0 | 1 | 467 | $2,686 | 2025-04-25 | — | |
| apartment | 0 | 1 | 400 | $1,900 | 2026-08-18 | — | |
| apartment | 0 | 1 | 538 | $2,200 | 2024-06-11 | — | |
| condos | 0 | 1 | 537 | $2,900 | 2026-08-06 | — | |
| condos | 0 | 1 | 479 | $3,400 | 2026-08-05 | — | |
| apartment | 0 | 1 | 335 | $1,525 | 2026-07-27 | — | |
| condos | 0 | 1 | 468 | $2,900 | 2026-07-24 | — | |
| condos | 0 | 1 | 535 | $2,695 | 2026-07-24 | — | |
| condos | 0 | 1 | 446 | $3,290 | 2026-07-20 | — | |
| condos | 0 | 1 | 537 | $2,800 | 2026-07-18 | — | |
| condos | 0 | 1 | 569 | $2,400 | 2026-07-17 | — | |
| condos | 0 | 1 | 479 | $2,900 | 2026-07-16 | — | |
| condos | 0 | 1 | 436 | $2,450 | 2026-07-14 | — | |
| condos | 0 | 1 | 569 | $2,600 | 2026-07-13 | — | |
| condos | 0 | 1 | 523 | $3,000 | 2026-07-12 | — | |
| condos | 0 | 1 | 462 | $3,450 | 2026-07-09 | — | |
| apartment | 0 | 1 | 400 | $2,000 | 2026-07-08 | — | |
| condos | 0 | 1 | 537 | $3,000 | 2026-07-07 | — | |
| condos | 0 | 1 | 490 | $2,650 | 2026-07-02 | — | |
| condos | 0 | 1 | 455 | $3,900 | 2026-06-25 | — | |
| condos | 0 | 1 | 447 | $3,300 | 2026-06-23 | — | |
| condos | 0 | 1 | 462 | $3,150 | 2026-06-12 | — | |
| apartment | 0 | 1 | 400 | $1,850 | 2026-06-11 | — | |
| condos | 0 | 1 | 479 | $3,400 | 2026-06-10 | — | |
| condos | 0 | 1 | 444 | $3,499 | 2026-06-09 | — | |
| condos | 0 | 1 | 490 | $3,900 | 2026-06-08 | — | |
| condos | 0 | 1 | 479 | $3,100 | 2026-06-04 | — | |
| condos | 0 | 1 | 436 | $2,690 | 2026-06-04 | — | |
| condos | 0 | 1 | 540 | $2,099 | 2026-05-26 | — | |
| apartment | 0 | 1 | 440 | $2,150 | 2026-05-14 | — | |
| apartment | 0 | 1 | 472 | $2,300 | 2026-04-27 | — | |
| apartment | 0 | 1 | 400 | $1,900 | 2026-07-31 | — | |
| condos | 0 | 1 | 521 | $3,500 | 2026-07-27 | — | |
| apartment | 0 | 1 | 600 | $1,500 | 2026-08-25 | — | |
| apartment | 0 | 1 | 556 | $2,650 | 2026-02-27 | — | |
| condos | 0 | 1 | 467 | $2,190 | — | — | |
| apartment | 0 | 1 | 491 | $2,133 | — | — | |
| apartment | 0 | 1 | 610 | $2,774 | — | — | |
| apartment | 0 | 1 | 610 | $2,742 | — | — | |
| apartment | 0 | 1 | 562 | $2,184 | — | — | |
| apartment | 0 | 1 | 457 | $2,133 | — | — | |
| apartment | 0 | 1 | 529 | $2,153 | — | — | |
| condos | 0 | 1 | 537 | $3,250 | 2026-08-28 | — | |
| apartment | 0 | 1 | 521 | $2,280 | — | — | |
| apartment | 0 | 1 | 454 | $2,475 | — | — | |
| apartment | 0 | 1 | 556 | $2,900 | — | — | |
| apartment | 0 | 1 | 556 | $2,870 | — | — | |
| apartment | 0 | 1 | 629 | $3,520 | — | — | |
| apartment | 0 | 1 | 598 | $3,485 | — | — | |
| apartment | 0 | 1 | 538 | $2,681 | — | — | |
| apartment | 0 | 1 | 491 | $2,188 | — | — | |
| apartment | 0 | 1 | 464 | $2,609 | — | — | |
| apartment | 0 | 1 | 575 | $2,810 | — | — | |
| apartment | 0 | 1 | 481 | $2,217 | — | — | |
| apartment | 0 | 1 | 560 | $2,649 | — | — | |
| apartment | 0 | 1 | 610 | $2,593 | — | — | |
| apartment | 0 | 1 | 610 | $2,593 | — | — | |
| apartment | 0 | 1 | 511 | $2,545 | — | — | |
| apartment | 0 | 1 | 516 | $2,610 | — | — | |
| apartment | 0 | 1 | 456 | $2,728 | — | — | |
| apartment | 0 | 1 | 610 | $2,816 | — | — | |
| apartment | 0 | 1 | 534 | $2,954 | — | — | |
| apartment | 0 | 1 | 538 | $2,819 | — | — | |
| apartment | 0 | 1 | 534 | $2,954 | — | — |
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 |
|---|---|---|---|---|---|---|
| 90 NE 32nd St Unit 213 | condos | 0 | 1 | 462 | $525,000 | 2026-08-18 |
| 4250 Biscayne Blvd Apt 1206 | condos | 0 | 1 | 488 | $245,000 | 2026-06-04 |
| 2001 Biscayne Blvd Apt 3413 | condos | 0 | 1 | 505 | $280,000 | 2026-02-02 |
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 |
|---|---|---|---|---|---|---|
| 90 NE 32nd St Unit 413 | condos | 0 | 1 | 461 | $505,000 | — |
| 90 NE 32nd St Unit 313 | condos | 0 | 1 | 462 | $550,000 | — |
| 2275 Biscayne Blvd Apt 802 | condos | 0 | 1 | 775 | $280,000 | — |
| 3301 NE 1st Ave Apt H1503 | condos | 0 | 1 | 655 | $390,000 | — |
| 3451 NE 1st Ave Apt M0904 | condos | 0 | 1 | 492 | $360,000 | — |
| 90 NE 32nd St Unit 918 | condos | 0 | 1 | — | $625,000 | — |
| 788 NE 23rd St Ph 5701 | condos | 0 | — | 14,179 | $19,999,999 | — |
| 90 NE 32nd Ave Ph 17 | condos | 0 | 1 | 479 | $640,000 | — |
10-year hold projection
IRR-6.0%
Equity multiple-0.01x
Total return (10yr)-$79,438
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $669,500 | $2,760 | -$38,949 | $514,362 | $155,138 |
| 2 | $689,585 | $2,977 | -$38,772 | $508,337 | $181,248 |
| 3 | $710,273 | $3,203 | -$38,586 | $501,898 | $208,374 |
| 4 | $731,581 | $3,441 | -$38,392 | $495,017 | $236,564 |
| 5 | $753,528 | $3,688 | -$38,187 | $487,663 | $265,865 |
| 6 | $776,134 | $3,947 | -$37,973 | $479,805 | $296,329 |
| 7 | $799,418 | $4,217 | -$37,748 | $471,407 | $328,011 |
| 8 | $823,401 | $4,499 | -$37,513 | $462,432 | $360,969 |
| 9 | $848,103 | $4,794 | -$37,266 | $452,841 | $395,262 |
| 10 | $873,546 | $5,101 | -$37,008 | $442,591 | $430,955 |
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.