Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,175,000

For Sale - Active
1005 NW 100th Ave, Miami, FL 33172
4 Beds
3 Baths
2,391 Square Feet
0.13 Acres Lot
Built in 2012
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 14, 2025 at 04:14AM

Investment Summary


Monthly Cash Flow
-$3,496
Cap Rate
2.6%
Cash-on-Cash Return
-15.5%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-11.0%

Property Description


0.13 Acres Lot
Built in 2012
For Sale - Active
Units n/a

WELCOME HOME TO THIS INCREDIBLE PROPERTY OFFERING RESORT STYLE AMENITIES, 4 BEDROOMS, WITH 1 BEDROOM ON THE FIRST FLOOR, 3 BRAND NEW BATHROOMS, HIGH CEILINGS, IMPACT WINDOWS, SUMMER KITCHEN, 2 CAR GARAGE, AND AMPLE SPACES ALL AROUND. FROM THE MOMENT YOU WALK IN, YOU WILL NOTICE THE ATTENTION TO DETAIL IN EACH CORNER. WITH A STUNNING INFINITY POOL, JACUZZI AND SUMMER KITCHEN, THE POSSIBILITIES TO ENTERTAIN ARE ENDLESS. CLOSE TO ALL MAJOR HIGHWAYS, CONVENIENT SHOPPING CENTERS AND A+ SCHOOLS. IF YOUR LOOKING FOR A FOREVER HOME OR PERFECT INVESTMENT, THIS PROPERTY IS FOR YOU.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Covered, Garage, Guest, PaverBlock, GarageDoorOpener
  • Details: Driveway
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Rigid Frame Bar Joist
  • Roof Material: Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $340/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Cluster home

Lot Information

  • Parcel ID: 3030550920860
  • Lot Size: 5818 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Detached, TwoStory
  • Year Built: 2012

Tax Information

  • Annual Tax: $12,834

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Miami Dade

Listing Details


Listed by:
Mariangela Jattin
Douglas Elliman
(786) 203-6277

Source:
MIAMI REALTORS MLS
MLS#: A11832869
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$3,496
Cap Rate
2.6%
Cash-on-Cash Return
-15.5%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-11.0%

Purchase Details

Find an Agent

Purchase price:
$1,175,000
Amount financed:
-$940,000
Down payment:
$235,000
Closing costs:
$35,250
Rehab costs:
$0
Initial cash invested:
$270,250
Square feet:
2,391
Cost per square foot:
$491
Monthly rent per square foot:
$2.38

Financing Details

Find a Lender

Loan amount:
$940,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$6,019
Property tax:
$1,070
Insurance:
$399
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,488

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,700 $68,400
Vacancy loss: (6%)
6% -$342 -$4,104
Operating income:
$5,358 $64,296

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$1,070-$12,834
Insurance: (7%)
7%-$399-$4,788
Property management: (8%)
8%-$456-$5,472
Repairs & maintenance: (5%)
5%-$285-$3,420
Capital expenditures: (5%)
5%-$285-$3,420
HOA fees: (6%)
6%-$340-$4,080
Total operating expenses: (50%)
50%-$2,835-$34,014

Cash Flow


Monthly Yearly
Net operating income:
$2,523 $30,276
Mortgage payments:
-$6,019 -$72,228
Cash flow:
$3,496 $41,952