Interior
- Bedrooms
- 2
- Bathrooms
- 1
- Living area
- 1,285 sq ft
- Flooring
- Other
- Appliances
- Electric Range
- Cooling
- Ceiling Fans
- Heating
- None
- Interior features
- Bedroom On Main Level, First Floor Entry
- Furnished
- Unfurnished
Active · SingleFamilyResidence
$489,999
1120 NW 31st St, Miami, FL 33127
- Beds
- 2
- Baths
- 1
- Living area
- 1,285 sq ft
- $ / sq ft
- $381/sq ft
- Year built
- 1935
- Lot size
- 5,500 sq ft
- HOA fee
- —
- Annual tax
- $1,022
About this property
Prime opportunity to acquire a single-family residence with strong upside in an evolving Miami neighborhood. This home offers a practical floor plan, generous lot size, and the chance to add value through updates and improvements. Pricing reflects current condition and encourages serious interest from buyers looking to renovate and personalize. Conveniently located minutes from Wynwood, Midtown, and major roadways. Opportunities like this are increasingly rare in this area.
Property location
Get Directions1120 NW 31st St, Miami, FL 33127
Loading property location…
Facts & features
Exterior & Structure
- Property type
- SingleFamilyResidence
- Year built
- 1935
- Lot size
- 5,500 sq ft
- Architectural style
- Detached, One Story
- Roof
- Flat
- Construction
- Block
- Exterior features
- Shed
- Pool
- None
- View
- None
Parking
- Garage spaces
- 0
- Covered spaces
- 0
- Parking features
- Driveway
HOA, Community & Financials
- Annual tax
- $1,022
- Subdivision
- SANTA CLARA SUB
- County
- Miami-Dade
- Days on market
- 46
- MLS listing ID
- A11949489
- Listing status
- Active
Virtual tour
Explore 3D / Virtual TourInvestment intelligence
Yield & ROI calculator
Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.
Estimated monthly cash flow
$600
- Cap rate
- 7.2%
- Net yield
- 7.2%
- Cash-on-cash return
- 5.2%
- Gross yield
- 9.0%
- Mortgage payment
- $2,323/mo
- Down payment
- $122,500
- Loan amount
- $367,499
- Annual NOI
- $35,076
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.