Listed by Sofia Ojeda · Fortune Christie's International Real Estate
Typecondos
Built2028
Price / sqft$1043
Est. value (own analysis)$222,275
Rent estimate (own analysis)$2,888/mo
HOA$1,448/mo
1 / 11
View full map & nearby schools →
Show every detail
Statusfor_sale
Listed date2026-06-24
Removed date—
MLSMiamiMLS #A12042103
Coordinates26.01457, -80.14288
Address401 N Federal Hwy Unit 914
CityMiami
StateFL
Zip33020
Listing ID9562116611
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33020)
Median sale price$489,000
Median days on market (sale)94
Active sale listings625
Median rent$2,000/mo
Median days on market (rent)33
Active rental listings1144
Real ZIP-wide statistics from RentCast, as of 2026-09 (fetched 2026-09-03) — this is the whole ZIP's market, not specific to this property. Re-analyzing spends one of the account's 50 free monthly lookups. Our own log shows at least 6 of the 50 free monthly RentCast requests used — that only counts calls made through this app, so it can undercount. RentCast's own account dashboard has the real total.
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)
CapEx reserve (5.0% of GSR)
$144$1,733
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
2
1
950
$1,925
2025-03-29
—
condos
2
2
1,076
$2,500
2026-06-29
—
apartment
2
2
1,370
$1,600
2026-08-22
—
apartment
2
1
900
$1,600
2026-07-17
—
condos
2
2
1,040
$2,100
2026-08-04
—
condos
2
2
1,320
$2,500
2026-05-14
—
condos
2
2
1,036
$2,500
2026-06-18
—
condos
2
1
810
$1,850
2026-07-08
—
condos
2
2
1,332
$2,000
2026-02-17
—
apartment
2
2
1,000
$1,900
2026-08-26
—
apartment
2
1
1,000
$2,000
2026-07-13
—
apartment
2
1
800
$1,900
2026-08-18
—
apartment
2
2
1,000
$2,500
2026-08-27
—
apartment
2
1
1,370
$2,000
2026-05-15
—
condos
2
2
1,130
$2,400
2026-03-23
—
condos
2
2
1,200
$2,250
2026-04-22
—
apartment
2
1
1,100
$2,200
2026-08-28
—
condos
2
2
1,300
$2,500
2026-08-02
—
condos
2
2
990
$1,995
2026-07-27
—
condos
2
1
1,002
$2,190
2026-06-19
—
apartment
2
1
1,370
$1,850
2026-08-23
—
apartment
2
1
955
$2,025
2026-08-24
—
condos
2
2
1,280
$2,450
2026-04-16
—
condos
2
2
1,040
$2,100
2026-07-03
—
apartment
2
2
840
$2,000
2026-08-24
—
condos
2
1
884
$1,700
2026-08-20
—
condos
2
2
1,036
$2,600
2026-08-25
—
condos
2
2
1,320
$3,000
2026-07-04
—
condos
2
2
1,121
$2,500
2026-07-26
—
apartment
2
1
750
$1,750
2026-08-06
—
apartment
2
1
1,196
$1,600
2026-04-01
—
condos
2
2
860
$1,800
2026-08-18
—
condos
2
2
1,108
$2,600
2026-08-24
—
condos
2
2
1,055
$1,975
2026-06-20
—
apartment
2
2
800
$1,700
2026-07-30
—
condos
2
1
1,000
$1,800
2026-05-17
—
condos
2
2
1,130
$2,494
2026-08-04
—
apartment
2
2
1,120
$2,490
2026-08-19
—
condos
2
2
1,164
$2,600
2026-08-14
—
apartment
2
1
1,100
$2,250
2026-08-03
—
apartment
2
1
1,100
$1,895
2026-07-20
—
condos
2
2
1,036
$2,450
2026-08-18
—
condos
2
2
872
$2,200
2026-03-11
—
condos
2
2
1,000
$2,000
2026-07-13
—
condos
2
2
1,200
$2,650
2026-08-06
—
condos
2
2
1,195
$2,450
2026-05-20
—
condos
2
2
1,040
$2,100
2026-03-18
—
condos
2
2
1,036
$2,595
2026-05-28
—
condos
2
2
960
$2,250
2026-07-05
—
apartment
2
1
750
$1,850
2026-06-16
—
condos
2
2
990
$1,900
2026-06-06
—
condos
2
2
1,164
$2,650
2026-06-02
—
condos
2
2
1,200
$2,600
2026-06-05
—
condos
2
2
1,121
$2,850
2026-06-17
—
condos
2
1
800
$1,750
2026-08-18
—
apartment
2
1
1,100
$1,999
2026-06-17
—
apartment
2
1
800
$2,200
2026-06-08
—
condos
2
2
1,036
$2,550
2026-04-21
—
apartment
2
2
916
$1,925
2026-06-25
—
apartment
2
1
924
$1,850
2026-04-21
—
condos
2
2
1,121
$2,700
2026-05-11
—
condos
2
2
1,280
$2,600
2026-05-07
—
condos
2
1
750
$1,800
2026-03-11
—
apartment
2
2
865
$2,450
2026-07-02
—
condos
2
1
1,051
$2,100
2026-07-09
—
condos
2
2
1,036
$2,600
2026-03-25
—
apartment
2
1
900
$2,000
2026-08-17
—
condos
2
2
1,000
$2,500
2026-08-05
—
condos
2
2
1,036
$2,450
2026-06-17
—
condos
2
2
1,040
$2,150
2026-06-17
—
condos
2
2
990
$1,950
2026-08-05
—
apartment
2
1
1,200
$2,800
2026-06-24
—
condos
2
2
1,040
$2,380
2026-08-14
—
condos
2
2
1,168
$1,870
2026-02-13
—
apartment
2
1
1,370
$2,300
2026-02-14
—
apartment
2
1
1,200
$2,200
2026-07-10
—
apartment
2
2
800
$2,400
2025-02-28
—
condos
2
2
1,200
$2,750
2026-07-23
—
condos
2
2
1,200
$2,650
2026-04-08
—
condos
2
2
870
$2,145
2026-05-26
—
condos
2
2
840
$2,000
2026-08-06
—
apartment
2
1
832
$1,900
2026-05-30
—
condos
2
1
900
$1,890
2026-06-11
—
apartment
2
1
850
$2,200
2026-06-18
—
condos
2
2
1,040
$2,475
2026-04-18
—
apartment
2
1
825
$2,300
2026-03-11
—
apartment
2
2
1,076
$2,600
2026-07-13
—
condos
2
2
1,320
$4,000
2026-04-28
—
condos
2
2
880
$2,000
2026-06-30
—
condos
2
1
900
$1,950
2026-04-04
—
condos
2
2
1,050
$2,500
2026-03-11
—
apartment
2
1
1,000
$2,350
2026-07-16
—
apartment
2
2
1,120
$2,550
2026-07-06
—
condos
2
2
1,170
$2,900
2026-07-20
—
condos
2
2
1,094
$3,687
2026-06-30
—
apartment
2
2
1,220
$3,000
2026-07-24
—
condos
2
2
1,164
$2,950
2026-03-11
—
condos
2
2
1,094
$3,872
2026-07-28
—
condos
2
2
1,195
$3,050
2026-06-22
—
apartment
2
2
1,019
$3,314
2025-09-21
—
apartment
2
1
1,200
$2,000
2026-08-06
—
apartment
2
2
1,097
$2,727
—
—
apartment
2
2
1,113
$3,133
—
—
apartment
2
2
1,123
$3,214
—
—
apartment
2
2
1,100
$3,200
—
—
apartment
2
2
1,123
$3,194
—
—
apartment
2
2
1,094
$3,505
—
—
apartment
2
2
1,094
$3,460
—
—
apartment
2
1
900
$1,795
2025-03-22
—
apartment
2
2
810
$2,490
2026-05-29
—
apartment
2
2
800
$2,989
—
—
apartment
2
2
800
$2,954
—
—
apartment
2
2
800
$2,894
—
—
apartment
2
2
800
$2,979
—
—
apartment
2
2
810
$2,989
—
—
apartment
2
2
1,097
$3,016
—
—
apartment
2
2
1,186
$3,738
—
—
apartment
2
2
1,186
$3,678
—
—
condos
2
2
1,000
$2,399
2026-05-29
—
apartment
2
2
800
$2,929
—
—
apartment
2
2
810
$2,974
—
—
apartment
2
2
800
$3,004
—
—
apartment
2
2
840
$2,917
—
—
apartment
2
2
800
$2,999
—
—
apartment
2
2
800
$2,954
—
—
apartment
2
2
800
$3,004
—
—
apartment
2
2
800
$2,964
—
—
apartment
2
2
800
$2,929
—
—
apartment
2
2
800
$2,864
—
—
apartment
2
2
800
$2,989
—
—
apartment
2
2
980
$2,450
2026-06-29
—
apartment
2
2
1,156
$2,890
—
—
apartment
2
2
1,097
$3,027
—
—
apartment
2
2
1,122
$3,165
—
—
apartment
2
2
800
$3,014
—
—
apartment
2
2
845
$3,016
—
—
apartment
2
2
800
$3,014
—
—
apartment
2
2
972
$3,382
—
—
apartment
2
2
1,094
$3,404
—
—
apartment
2
2
1,079
$3,598
—
—
condos
2
2
1,094
$3,500
—
—
apartment
2
2
800
$3,004
—
—
apartment
2
2
800
$3,014
—
—
apartment
2
2
810
$3,014
—
—
apartment
2
2
845
$2,941
—
—
apartment
2
2
830
$3,014
—
—
apartment
2
2
864
$2,729
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,064
—
—
apartment
2
2
932
$2,888
—
—
apartment
2
2
885
$3,216
—
—
apartment
2
2
885
$3,216
—
—
apartment
2
2
1,094
$3,499
—
—
apartment
2
2
1,094
$3,509
—
—
apartment
2
2
873
$2,498
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
800
$3,044
—
—
apartment
2
2
840
$3,052
—
—
apartment
2
2
845
$3,191
—
—
apartment
2
2
885
$3,216
—
—
apartment
2
2
1,094
$3,769
—
—
condos
2
2
1,170
$3,600
—
—
apartment
2
2
1,061
$3,024
—
—
apartment
2
2
1,094
$3,769
—
—
apartment
2
2
972
$2,952
—
—
apartment
2
2
884
$2,278
—
—
apartment
2
2
913
$2,776
—
—
apartment
2
2
800
$3,005
—
—
apartment
2
2
1,044
$2,915
—
—
apartment
2
2
913
$2,787
—
—
apartment
2
2
840
$2,992
—
—
apartment
2
2
1,044
$2,899
—
—
apartment
2
2
972
$3,332
—
—
apartment
2
2
1,094
$3,440
—
—
apartment
2
2
1,150
$3,549
—
—
apartment
2
2
1,210
$4,580
—
—
apartment
2
2
1,094
$3,455
—
—
apartment
2
2
845
$3,091
—
—
apartment
2
2
845
$3,066
—
—
apartment
2
2
800
$3,064
—
—
apartment
2
2
800
$3,099
—
—
apartment
2
2
810
$3,074
—
—
apartment
2
2
840
$3,067
—
—
apartment
2
2
1,167
$3,482
—
—
apartment
2
2
1,167
$3,377
—
—
apartment
2
2
885
$3,241
—
—
apartment
2
2
885
$3,226
—
—
apartment
2
2
972
$3,442
—
—
apartment
2
2
1,234
$3,205
—
—
apartment
2
2
885
$3,241
—
—
apartment
2
2
845
$3,166
—
—
apartment
2
2
845
$3,191
—
—
apartment
2
2
845
$3,151
—
—
apartment
2
2
1,094
$3,590
—
—
apartment
2
2
800
$3,204
—
—
apartment
2
2
1,070
$3,272
—
—
apartment
2
2
885
$3,301
—
—
apartment
2
2
1,186
$3,833
—
—
apartment
2
2
845
$3,301
—
—
apartment
2
2
1,070
$3,292
—
—
apartment
2
2
1,234
$3,330
—
—
apartment
2
2
1,079
$3,608
—
—
apartment
2
2
1,210
$4,140
—
—
apartment
2
2
1,210
$4,140
—
—
apartment
2
2
1,098
$4,165
—
—
apartment
2
2
1,098
$4,007
—
—
apartment
2
2
1,098
$4,103
—
—
apartment
2
2
1,210
$4,565
—
—
apartment
2
2
1,210
$4,769
—
—
condos
2
2
1,042
$2,375
2026-07-14
—
apartment
2
2
850
$2,465
2026-03-12
—
apartment
2
2
940
$2,500
2026-08-07
—
apartment
2
1
1,000
$2,150
—
—
apartment
2
2
950
$2,350
2024-04-15
—
condos
2
2
1,036
$2,500
2026-04-16
—
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.
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.
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.
