Interior
- Bedrooms
- 1
- Bathrooms
- 1
- Living area
- 763 sq ft
- Flooring
- Other
- Appliances
- Other
- Cooling
- Other
- Heating
- Other
- Interior features
- Other
Active · Condominium
$440,000
Surfside, FL 33154
- Beds
- 1
- Baths
- 1
- Living area
- 763 sq ft
- $ / sq ft
- $577/sq ft
- Year built
- 2003
- Lot size
- —
- HOA fee
- $637 Monthly
- Annual tax
- $5,551
About this property
Please send all offers to listing agent. UNIT IS CURRENTLY RENTED FOR $2540.
Property location
Get DirectionsSurfside, FL 33154
Loading property location…
Facts & features
Exterior & Structure
- Property type
- Condominium
- Year built
- 2003
- Stories
- 4
- Architectural style
- Other
- Construction
- Other
- Exterior features
- Other
- View
- Other
Parking
- Garage spaces
- 1
- Covered spaces
- 1
- Parking features
- Other
HOA, Community & Financials
- Association fee
- $637 Monthly
- Fee inclusions
- Other
- Security
- Other
- Pets allowed
- No
- Annual tax
- $5,551
- Subdivision
- THE WAVERLY AT SURFSIDE B
- County
- Miami-Dade
- Days on market
- 175
- MLS listing ID
- A12002356
- Listing status
- Active
Investment 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
-$1,117
- Cap rate
- 2.6%
- Net yield
- 2.6%
- Cash-on-cash return
- -10.9%
- Gross yield
- 7.0%
- Mortgage payment
- $2,086/mo
- Down payment
- $110,000
- Loan amount
- $330,000
- Annual NOI
- $11,621
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.