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

$849,000

For Sale - Active
2201 Brickell Ave Apt 77, Miami, FL 33129
2 Beds
2 Baths
1,000 Square Feet
0.00 Acres Lot
Built in 1969
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jun 19, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$3,409
Cap Rate
1.3%
Cash-on-Cash Return
-20.9%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.2%

Property Description


0.00 Acres Lot
Built in 1969
For Sale - Active
Units n/a

BOAT LOVERS—WELCOME TO BAYFRONT BLISS! A RARE FIND with a 30' PRIVATE BOAT SLIP INCLUDED-right in the heart of Brickell! Soak in JAW-DROPPING, UNOBSTRUCTED BAY VIEWS from your spacious 2 bed/2 bath (1,000 SF) haven in Brickell's coveted boutique building. Entertain with ease in the sleek, open kitchen featuring brand-new SS Maytag appliances. Unwind in your oversized primary suite with walk-in closet and updated baths. Enjoy TWO deeded garage spots, private balcony and vacation vibes everyday with waterfront pool, tiki hut, marina, BBQ, gated entry, & more. Minutes to Key Biscayne, South Beach & Brickell hotspots. Showings available at 1st Open house on 6/8 from 1-4PM! Live where every sunset is a showstopper!

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: OneSpace
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 5

HOA

  • Has HOA: Yes
  • HOA Fee: $1,121/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 0141400140430
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: HighRise
  • Year Built: 1969

Tax Information

  • Annual Tax: $5,073

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Miami Dade

Listing Details


Listed by:
Susan Liu
Keller Williams Eagle Realty
(202) 746-2049

Source:
MIAMI REALTORS MLS
MLS#: A11790713
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$3,409
Cap Rate
1.3%
Cash-on-Cash Return
-20.9%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.2%

Purchase Details

Find an Agent

Purchase price:
$849,000
Amount financed:
-$679,200
Down payment:
$169,800
Closing costs:
$25,470
Rehab costs:
$0
Initial cash invested:
$195,270
Square feet:
1,000
Cost per square foot:
$849
Monthly rent per square foot:
$3.60

Financing Details

Find a Lender

Loan amount:
$679,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$4,349
Property tax:
$423
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,024

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$423-$5,073
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (31%)
31%-$1,121-$13,452
Total operating expenses: (68%)
68%-$2,444-$29,325

Cash Flow


Monthly Yearly
Net operating income:
$940 $11,280
Mortgage payments:
-$4,349 -$52,188
Cash flow:
$3,409 $40,908