70 NW 77th St 11, Miami, FL 33150 — MLS photo

Active · StockCooperative

$150,000

70 NW 77th St 11, Miami, FL 33150

Beds: 1
Baths: 1
Living area: 551 sq ft
$ / sq ft: $272/sq ft
Year built: 1961
Lot size: —
HOA fee: $295 Monthly
Annual tax: $2,031

About this property

Investor Deal in Little River! GREAT ROI: 8%!!! Rented $1500. New roof. NO SPECIAL ASSESTMENT. APPLE TV filmed building in its exciting series, Now &Then. Next to Wynwood, Design District, and I95. New Commuter train stop has been approved nearby and is being built to go to downtown Miami. Co-op. 1BR, Modern art-deco design. Quiet gated complex - 28 units. 3 more Units available to purchase, all rented. Low HOA. New roof. 1 assigned parking space. Occupancy is 100%. Showing by appt only. Neighborhood To Watch: Little River, Miami. Unit is rented $1500 a month till May 31, 2025. Building is in the process of passing the 40 year recertification. Co-op.

Property location

Get Directions

70 NW 77th St 11, Miami, FL 33150

Loading property location…

Facts & features

Interior

Bedrooms: 1
Bathrooms: 1
Living area: 551 sq ft
Flooring: Tile
Appliances: Electric Range, Electric Water Heater, Refrigerator
Cooling: Electric, Wall Window Units
Heating: Electric, Wall Furnace
Interior features: Bedroom On Main Level, First Floor Entry
Furnished: Unfurnished

Exterior & Structure

Property type: StockCooperative
Year built: 1961
Stories: 2
Construction: Block
Exterior features: Fence
View: Garden

Parking

Garage spaces: 0
Covered spaces: 0
Parking features: Assigned, One Space, On Street

HOA, Community & Financials

Association fee: $295 Monthly
Fee inclusions: Laundry, Maintenance Grounds, Parking, Sewer, Trash, Water
Amenities: Laundry
Security: Complex Fenced
Pets allowed: Conditional, Yes
Annual tax: $2,031
Subdivision: PRESTIGE APTS INC CO-OP
County: Miami-Dade
Days on market: 350
MLS listing ID: A11892267
Listing status: Active

Virtual tour

Explore 3D / Virtual Tour

Investment intelligence

Yield & ROI calculator

Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.

Down payment (%)

Interest rate (%)

Loan term (yrs)

Monthly rent ($)

Monthly HOA ($)

Property taxes ($/yr)

Home insurance ($/yr)

Vacancy (%)

Estimated monthly cash flow

-$12

Cap rate: 5.6%
Net yield: 5.6%
Cash-on-cash return: -0.3%
Gross yield: 11.2%
Mortgage payment: $711/mo
Down payment: $37,500
Loan amount: $112,500
Annual NOI: $8,392

Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.