This photo
luxury

$1,650,000

560 NE 63rd Street, Miami, FL 33138

Miami, FL, 33138

—
Beds
0
Baths
2,803
Sq ft
1969
Year built
≈ $11,036/mo with taxes, insurance & HOA

Listed by Brickell Brokers LLC

Income & expenses

4 units
Building totalsMonthlyAnnual
Gross rental income (est.)$2,500$30,000
Operating expenses (est.)$2,588$31,050
Net operating income (est.)$-87$-1,050

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

UnitBedsBathsSizeLeasedRent / mo
Unit 122——$2,500
Total rent (building)$2,500

Yearly rent (est.)

$30,000

Property taxes after sale

$19,800

Florida average estimate

Insurance estimate

$8,250

South Florida average insurance estimate

$1,650,000
$1,320,000 (20% below)Asking $1,650,000

Cap rate — optimistic

0.12%

NOI $1,950/yr

Rent minus taxes, insurance and HOA.

Cap rate — conservative

-0.06%

NOI $-1,050/yr

Also minus 10% for vacancy, repairs and management.

Cash flow with a loan

20% · $330,000
0%50%100%
Loan payment $102,738/yr
Cash flow $-103,788/yr
Cap rate -0.06% est.
Cash-on-cash -31.45%
Cash flow ÷ price -6.29%

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

Rent figures come from the listing or are estimated from the unit mix. 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

$11,036/ month

20% down · 6.75% interest · 30-year loan · Jumbo loan

Jumbo loan: put down about $817,250 or more to stay conforming. What's different?
  • A bigger down payment, often 10–20% or more
  • A higher credit score, often 700+
  • More cash reserves, often 6–12 months of payments
  • Full income documentation, sometimes a second appraisal on large loans

Other options: Conforming first mortgage plus a home equity loan for the rest ("piggyback"); Portfolio or private bank loans; Cash. Each lender sets its own rules.

Principal, interest, taxes and insurance. Property Tax (after sale). Estimated; not a lender quote.

Principal & interest
$8,561/mo
Property tax (after sale) est.
$1,951/mo
Homeowners insurance est.
$524/mo
HOA
$0/mo

Estimate only, not guaranteed. Verify before you buy or sell.

Good deal

Why we flagged this one

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

  • 108 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.

560 NE 63rd Street, Miami, FL 33138 · Miami

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995