1110 NW 1st St Apt 502
Miami, FL 33128 · condos · For Sale · 299 days on market
Asking price$334,000
1 beds 1 baths 622 sqft
Suggested offer$201,332$132,668 above the est. market value of $201,332.
View on Realtor.com →Listed by Miguel Solis · Douglas Elliman
Typecondos
Built2023
Price / sqft$537
Est. value (own analysis)$201,332
Rent estimate (own analysis)$2,400/mo
HOA$523/mo
1 / 18
Show every detail
Statusfor_sale
Listed date2025-11-07
Removed date—
MLSMiamiMLS #A11909826
Coordinates25.77433, -80.21331
Address1110 NW 1st St Apt 502
CityMiami
StateFL
Zip33128
Listing ID9463829413
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 | $334,000 |
| Down payment (20.0%) | $66,800 |
| Loan amount | $267,200 |
| Closing costs (5.0%) | $16,700 |
| Total cash to close | $83,500 |
| Income | |
| Rent (comp-derived) | $2,400$28,800 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,208$26,496 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $529$6,346 |
| Insurance (placeholder 0.8% of price) | $223$2,672 |
| HOA dues | $523$6,276 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $120$1,440 |
| Total operating expenses | $1,395$16,734 |
| 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) | $120$1,440 |
| 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 | 1 | 1 | 530 | $3,200 | 2026-08-21 | — | |
| condos | 1 | 1 | 526 | $3,200 | 2026-08-21 | — | |
| apartment | 1 | 1 | 700 | $2,125 | 2024-06-11 | — | |
| condos | 1 | 1 | 465 | $1,375 | 2026-08-20 | — | |
| condos | 1 | 1 | 558 | $3,400 | 2026-08-17 | — | |
| condos | 1 | 1 | 465 | $1,400 | 2026-08-14 | — | |
| apartment | 1 | 1 | 550 | $1,650 | 2026-08-14 | — | |
| condos | 1 | 1 | 468 | $3,500 | 2026-08-06 | — | |
| condos | 1 | 1 | 468 | $3,500 | 2026-08-06 | — | |
| condos | 1 | 1 | 527 | $3,200 | 2026-07-27 | — | |
| apartment | 1 | 1 | 472 | $1,900 | 2026-07-27 | — | |
| condos | 1 | 1 | 526 | $3,300 | 2026-07-23 | — | |
| condos | 1 | 1 | 527 | $3,200 | 2026-07-18 | — | |
| apartment | 1 | 1 | 560 | $1,825 | 2026-06-30 | — | |
| condos | 1 | 1 | 558 | $3,500 | 2026-06-05 | — | |
| condos | 1 | 1 | 530 | $4,000 | 2026-05-21 | — | |
| condos | 1 | 1 | 609 | $1,600 | 2026-07-29 | — | |
| condos | 1 | 1 | 530 | $3,400 | 2026-07-28 | — | |
| apartment | 1 | 1 | 551 | $2,100 | 2026-01-21 | — | |
| apartment | 1 | 1 | 582 | $2,200 | 2024-05-19 | — | |
| apartment | 1 | 1 | 615 | $1,400 | 2026-03-13 | — | |
| condos | 1 | 1 | 530 | $3,000 | 2026-03-26 | — | |
| condos | 1 | 1 | 638 | $3,800 | 2026-03-04 | — | |
| condos | 1 | 1 | 471 | $3,500 | 2026-03-24 | — | |
| condos | 1 | 1 | 650 | $5,000 | 2026-02-25 | — | |
| condos | 1 | 1 | 530 | $3,200 | — | — | |
| condos | 1 | 1 | 526 | $3,200 | — | — | |
| apartment | 1 | 1 | 716 | $2,434 | — | — | |
| apartment | 1 | 1 | 638 | $2,373 | — | — | |
| apartment | 1 | 1 | 702 | $2,195 | — | — | |
| condos | 1 | 1 | 620 | $2,100 | — | — | |
| apartment | 1 | 1 | 800 | $2,500 | 2026-08-28 | — | |
| condos | 1 | 1 | 620 | $2,400 | 2026-08-24 | — | |
| apartment | 1 | 1 | 702 | $2,101 | — | — | |
| condos | 1 | 1 | 530 | $3,400 | — | — | |
| apartment | 1 | 1 | 637 | $2,283 | — | — | |
| apartment | 1 | 1 | 624 | $2,357 | — | — | |
| apartment | 1 | 1 | 638 | $2,323 | — | — | |
| apartment | 1 | 1 | 638 | $2,373 | — | — | |
| apartment | 1 | 1 | 696 | $2,527 | — | — | |
| apartment | 1 | 1 | 696 | $2,527 | — | — | |
| apartment | 1 | 1 | 705 | $2,277 | — | — | |
| apartment | 1 | 1 | 702 | $2,211 | — | — | |
| apartment | 1 | 1 | 820 | $2,319 | — | — | |
| apartment | 1 | 1 | 550 | $1,675 | 2024-09-10 | — | |
| apartment | 1 | 1 | 550 | $1,750 | 2026-09-01 | — | |
| condos | 1 | 1 | 468 | $3,400 | 2026-09-01 | — |
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 |
|---|---|---|---|---|---|---|
| 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 |
| 225 N Miami Ave Apt 3502 | condos | 1 | 1 | 558 | $510,000 | 2026-04-28 |
| 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 |
| 219 NW 12th Ave Apt 809 | condos | 1 | 1 | 510 | $240,000 | 2025-11-30 |
| 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 1702 | condos | 1 | 1 | 468 | $550,000 | — |
| 225 N Miami Ave Apt 1407 | condos | 1 | 1 | 530 | $490,000 | — |
| 225 N Miami Ave Apt 210 | condos | 1 | 1 | 527 | $500,000 | — |
| 218 NW 12th Ave Apt 802 | condos | 1 | 1 | 718 | $230,000 | — |
| 1110 NW 1st St Apt 607 | condos | 1 | 1 | 639 | $349,000 | — |
| 652 NW 3rd St Apt 305 | condos | 1 | 1 | 609 | $175,000 | — |
| 1110 NW 1st St Apt 409 | condos | 1 | 1 | 681 | $329,000 | — |
| 225 N Miami Ave Apt 1102 | condos | 1 | 1 | 558 | $529,000 | — |
10-year hold projection
IRR0.4%
Equity multiple1.06x
Total return (10yr)$48,729
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $344,020 | $9,762 | -$12,283 | $264,303 | $79,717 |
| 2 | $354,341 | $10,139 | -$11,943 | $261,207 | $93,134 |
| 3 | $364,971 | $10,528 | -$11,590 | $257,898 | $107,073 |
| 4 | $375,920 | $10,932 | -$11,224 | $254,363 | $121,557 |
| 5 | $387,198 | $11,350 | -$10,844 | $250,584 | $136,614 |
| 6 | $398,813 | $11,783 | -$10,451 | $246,546 | $152,268 |
| 7 | $410,778 | $12,231 | -$10,044 | $242,230 | $168,547 |
| 8 | $423,101 | $12,695 | -$9,622 | $237,619 | $185,483 |
| 9 | $435,794 | $13,176 | -$9,184 | $232,690 | $203,104 |
| 10 | $448,868 | $13,673 | -$8,731 | $227,423 | $221,445 |
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.