luxury

$1,195,000

2 NE 45th Street, Miami, FL 33137

Miami, FL, 33137

— bd · 0 ba · 1,664 sqft

Listed by Coldwell Banker Realty

Estimated monthly payment

$8,606/mo

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$2,450$29,400
Operating expenses (est.)$1,938$23,255
Net operating income (est.)$512$6,145

Expenses include estimated taxes, insurance, HOA and the 10% vacancy, repairs and management allowance. Loan payments are separate.

Yearly rent

$29,400

Property taxes after sale

$14,340

Florida average estimate

Insurance estimate

$5,975

South Florida average insurance estimate

$1,195,000
$956,000 (20% below)Asking $1,195,000

Cap rate — optimistic

0.76%

NOI $9,085/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

0.51%

NOI $6,145/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $239,000
0%50%100%
Loan payment $74,407/yr
Cash flow $-68,262/yr
Cap rate 0.51%
Cash-on-cash -28.56%
Cash flow ÷ price -5.71%

Conservative net operating income minus a 30-year loan payment at the price tested above.

Rent figures come from the listing. Taxes are estimated at the tested price, since Florida taxes reset on sale. Planning estimate only, not a quote. Actual premiums depend on roof age, wind mitigation, flood zone, claims history and the carrier. Verify all income and expenses with the seller's rent roll before writing an offer. Estimate only, not guaranteed. Verify before you buy or sell.

Know your costs before you buy

Work through three numbers: your estimated monthly payment, the cash needed at closing, and insurance & flood.

Estimated monthly payment $8,606/mo · principal, interest, taxes, insurance and HOA. Verify before you buy.

About this home

Find similar homes

Investors or for a living on it! Located on a 5,000 SF lot in the highly desirable Buena Vista Historic District, this remodeled duplex offers immediate cash flow and long-term upside. Each unit features 2 bedrooms and 1 bathroom with private entrances. Unit 1 is rented at $2,450/month and Unit 2 at $2,550/month, providing strong rental income from day one. The property also includes a shared laundry room and ample open parking for two vehicles.Set on a quiet residential street just minutes from Wynwood Design District, Midtown, and Brickell, this property benefits from proximity to Miami’s most vibrant neighborhoods. Zoned T3-O, it presents excellent potential for redevelopment or future appreciation in a rapidly growing area. Ideal for investors seeking stable income. A rare opportunity in a prime location. don’t miss it!

Good deal

Why we flagged this one

A transparent review of current MLS facts—not a paid placement.

  • 226 days on market

    Longer time on market usually means the seller is more open to negotiating on price and terms.

Price reductions and days on market come from this listing's MLS record. This is an initial market signal, not a formal appraisal or full comparable market analysis.

Your costs (est.)

≈ $8,606/mo

2 NE 45th Street, Miami, FL 33137 · Miami

Location

2 NE 45th Street, Miami, FL 33137

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995