Luxury home — 1025 SW 12th Street · Lawrence Est Land Cos Sub · Miami
$1,900,000
1025 SW 12th Street, Miami, FL 33129
Miami, FL, 33129
Listed by Aura Homes, LLC.
1025 SW 12th Street, Miami, FL 33129
Listed by Aura Homes, LLC.
Add this home to your tour day
Pick up to 6 homes. Simon confirms times with each listing agent, then sends you the final schedule.
0 of 6 homes in your tour
Income & expenses
4 units| Building totals | Monthly | Annual |
|---|---|---|
| Gross rental income (est.) | $3,500 | $42,000 |
| Operating expenses (est.) | $3,042 | $36,500 |
| Net operating income (est.) | $458 | $5,500 |
Expenses include estimated taxes, insurance, HOA and the 10% vacancy, repairs and management allowance. Loan payments are separate.
| Unit | Beds | Baths | Size | Leased | Rent / mo |
|---|---|---|---|---|---|
| Unit 1 | 3 | 2 | — | — | $3,500 |
| Total rent (building) | $3,500 | ||||
Yearly rent (est.)
$42,000
Property taxes after sale
$22,800
Florida average estimate
Insurance estimate
$9,500
South Florida average insurance estimate
Cap rate — optimistic
0.51%
NOI $9,700/yr
Rent minus taxes, insurance and HOA.
Cap rate — conservative
0.29%
NOI $5,500/yr
Also minus 10% for vacancy, repairs and management.
Cash flow with a loan
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
20% down · 6.75% interest · 30-year loan · Jumbo loan
Jumbo loan: put down about $1,067,250 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
- $9,859/mo
- Property tax (after sale) est.
- $2,768/mo
- Homeowners insurance est.
- $785/mo
- HOA
- $0/mo
Estimate only, not guaranteed. Verify before you buy or sell.
Cash to close
1025 SW 12th Street, Miami, FL 33129
Estimated cash to close est.
$416,690.83
Down payment plus Florida taxes, title, lender and prepaid costs.
Partial estimate: unknown amounts are excluded. Ask Simon to verify them.
Estimate only. Your lender's Loan Estimate and the title company's closing disclosure are the final numbers. Not financial advice.
Estimate only, not guaranteed. Verify before you buy or sell.
Loan amount (calculated): $1,520,000.00Jumbo loan
Above the 2026 $832,750.00 limit, so the daily jumbo rate is used. Put down about $1,067,250.00 or more to stay conforming.
Current site planning rate. Rate does not change the taxes or fees below. Prepaid interest is not included.
Edit closing costs & prepaids
Assumes both policies cover identical land and dates, with loan coverage within owner coverage—even if the seller pays owner title. Minimum lender premium $25. Turn off if not eligible. Endorsement allowance defaults to one $25 endorsement; actual requirements and premiums vary (Florida 69O-186.005).
Appraisal starts at $650. Waterfront and luxury homes may require a higher fee; confirm with your lender.
Tax uses existing ZIP estimates (after sale); insurance uses existing site estimates. Edit with your quote. If HOA insurance is included, confirm separate unit-owner coverage. Missing HOA costs are excluded—not assumed zero.
Estimated cash to close est.
$416,690.83
- Down payment est.
- $380,000.00
- Mortgage note documentary stamps est.
- $5,320.00
- Mortgage intangible tax est.
- $3,040.00
- Lender’s title insurance est.
- $25.00
- Lender title endorsements est.
- $25.00
- Lender fees est.
- $1,500.00
- Appraisal est.
- $650.00
- Owner’s title insurance est.
- $7,325.00
- Title search & examination est.
- $125.00
- Municipal lien search est.
- $150.00
- Settlement / closing fee est.
- $450.00
- County recording (deed) est.
- $30.00
- County recording (mortgage) est.
- $120.00
- Inspection, wind mitigation & 4-point est.
- $900.00
- Survey est.
- $500.00
- Property tax escrow (2 months, after sale) est.
- $5,535.00
- Insurance escrow (2 months) est.
- $1,570.83
- First-year insurance premium est.
- $9,425.00
- HOA / condo contribution or transfer est.
- Not provided
Partial estimate: unknown amounts are excluded. Ask Simon to verify them.
Mortgage stamps: $0.35 per $100 or fraction. Intangible tax: 0.2% of loan. Title uses Florida 69O-186.003 base rates. Assumes 2 months of tax/insurance escrow for financed purchases plus first-year insurance; cash purchases have no lender escrow.
Before deposits and credits. Prepaid interest and other contract costs are not included. Discounts and title endorsements must be confirmed by the title company. Title search, municipal lien search, settlement and recording are pass-through title company charges for cash and financed buyers alike; the municipal lien search is priced by each city and can run higher (e.g. Boca Raton $150, Coral Gables $220).
Estimate only. Your lender's Loan Estimate and the title company's closing disclosure are the final numbers. Not financial advice.
Estimate only, not guaranteed. Verify before you buy or sell.
Insurance & flood
- Flood zone (FEMA)
- Not available —
- Homeowners insurance est.
- $785 / month
Source: FEMA National Flood Hazard Layer · Date checked: Nov 1, 2026
Insurance estimates vary widely. Get a real quote before you make an offer.
Estimate only, not guaranteed. Verify before you buy or sell.
Flood zone: Not available —
Source: FEMA National Flood Hazard Layer · Date checked: Nov 1, 2026
- Roof type
- Aluminum
- Roof year
- Not provided —
- Impact windows / doors
- Not provided —
- Shutters
- Not provided —
- Window features
- Not provided —
- Year built
- 1989
Homeowners insurance: $785 / month est.
- Annual premium est.
- $9,120
- Fees & taxes est.
- $305
- Annual total est.
- $9,425
- Likely range est.
- $8,012–$11,310
- Dwelling coverage est.
- $844,480
- Other structures est.
- $16,890
- Personal property est.
- $168,896
- Loss of use est.
- $84,448
- Hurricane deductible (2%) est.
- $16,890
Based on the listing: 3,248 sq ft · built 1989 · one story.
Dwelling coverage uses living area × county rebuilding cost. Selling price and land value are not included. The monthly estimate includes fees and applicable taxes.
Broward inland rates were calibrated against two supplied policies; other county and coastal rates have not yet been calibrated against real quotes.
Assumed where the listing is silent: concrete-block construction · inland rating band · roof 6–15 years old · gable roof · standard finish · 2% hurricane deductible · admitted carrier; no surplus-lines tax. A newer roof, a hip roof shape, or a higher deductible can lower the premium; frame construction can raise it.
Educational estimate only, not an insurance quote. Actual premiums depend on the carrier, inspections, discounts, and underwriting. Flood insurance not included. Simon Gedz is a Realtor, not a licensed insurance agent.
The FEMA map is a strong indication, not the final answer: your lender orders its own flood zone determination. Cash buyers are not required to carry flood insurance, but on the water it is strongly recommended.
Florida rule: by 2027, Citizens policyholders must carry flood insurance even outside a flood zone, unless the Citizens policy excludes wind coverage. The FEMA map does not show this.
How flood insurance is priced (FEMA Risk Rating 2.0)
Flood insurance is priced home by home, so two neighbors on the same canal can pay very different amounts. Premiums depend on the home's elevation (first-floor height above the expected flood level), distance to water (ocean, Intracoastal, canal or river), the type of flood risk (storm surge, heavy rain or river overflow), the cost to rebuild, the foundation and construction type, and past flood claims on the property.
Federal flood insurance (NFIP) pays at most $250,000 for the building and $100,000 for contents. A luxury waterfront home needs private flood insurance or an "excess flood" policy on top.
Before an offer: pull the official FEMA flood map (FIRMette), ask the seller for an elevation certificate (it largely decides the price), ask whether the seller's existing NFIP policy can be transferred to you (sometimes at a lower rate), and have an insurance agent check prior flood claims (CLUE report). New NFIP policies usually have a 30-day wait before they take effect — don't leave it until the week of closing.
Insurance estimates vary widely. Get a real quote before you make an offer.
Estimate only, not guaranteed. Verify before you buy or sell.
About This Property
Find similar homesCall or text Jessica at 305-204-6173 Excellent investment opportunity in the highly desirable Roads/Little Havana area. This fully rented, income-producing multifamily property features four units totaling 7 bedrooms and 5 bathrooms. Unit 1 offers 3 bedrooms and 2 bathrooms; Unit 2 offers 2 bedrooms and 1 bathroom; and Units 3 and 4 each offer 1 bedroom and 1 bathroom. A new aluminum/metal roof was completed in 2026. Additional features include a generous backyard and ample on-site parking. Ideally located minutes from Brickell, Downtown Miami, Coral Gables, Coconut Grove, Key Biscayne, shopping, dining, and major highways. Situated near Little Havana, an area experiencing substantial redevelopment and currently under consideration for transit-corridor zoning changes that may support additional density and future investment. The property is located within the City of Miami’s T3-O zoning designation. Tenant occupied; please do not disturb tenants. Contact the listing agent for additional information and showing instructions.
Property Details
1025 SW 12th Street, Miami, FL 33129 · Miami
Location
1025 SW 12th Street, Miami, FL 33129
What buyers ask about this home
What are the estimated monthly carrying costs at 1025 SW 12th Street, Miami, FL 33129?+
Property tax (after sale): $2,768/month est.; homeowners insurance: $785/month est.; HOA: $0/month. Fixed ownership costs before a mortgage: $3,553/month est. Principal and interest: $9,859/month; PMI: $0/month. Total for the payment scenario shown: $13,412/month est. Flood insurance is not included. Estimate only, not guaranteed. Verify before you buy or sell.
Will property taxes go up after I buy 1025 SW 12th Street, Miami, FL 33129?+
Usually yes. In Florida the assessed value resets to market value in the year after a sale, so the seller's current tax bill is rarely what a new owner pays. Budget roughly 1.8–2.0% of the purchase price annually until you file for homestead exemption and the Save Our Homes cap (or the 10% non-homestead cap) starts limiting increases.
Does 1025 SW 12th Street, Miami, FL 33129 need flood insurance, and what drives the premium?+
Most of Miami sits in a FEMA flood zone, and lenders require flood coverage in high-risk zones. Premiums are driven by elevation certificate, flood zone, roof age and shape, and whether the home has impact windows or accordion shutters. Ask for the current declarations page, the four-point inspection and wind mitigation report early — they set your real cost of ownership.
What should an inspection focus on for a home like 1025 SW 12th Street, Miami, FL 33129?+
In coastal South Florida, prioritize roof age and permit history, whether windows and doors are impact-rated, the seawall and dock condition on waterfront lots, drainage and elevation, plumbing type (cast iron and polybutylene are common in homes of this era), and any open or expired permits with the city. These items, not cosmetics, drive both price and insurability.
Is there room to negotiate on 1025 SW 12th Street, Miami, FL 33129?+
This listing has been on the market 45 days. Leverage comes from days on market, price history, comparable closed sales and the seller's motivation — not from a fixed percentage. I pull the full history and the true comps before we write, so the offer is built on what the property is actually worth today. Call or text (954) 562-1798 for that analysis.
Neighborhood & Commute
Miami. Distinct neighborhoods, local dining and shopping, with downtown, Brickell and MiamiCentral as everyday destinations.
Approximate Drive Times
Drive times are estimates based on straight-line distance at typical South Florida traffic speeds. Actual times vary with traffic and routing.
Assigned schools for this address
Zone boundaries published by Miami-Dade County Public Schools.
Other options for this address
Lincoln-Marti Charter School (Little Havana Campus)
Elementary · Charter · Grades PK–8 · Miami
Sports Leadership And Management Charter School Middle Scho
Middle school · Charter · Grades 6–8 · Miami
Sports Leadership Arts Management Charter High School
High school · Charter · Grades 9–12 · Miami
School assignment is set by the district and can change. Always confirm the zoned school with the district before you buy.
Closed sales in the last 12 months, newest first. Tap a home for its photos and sale facts.
Loading nearby sales…
Simon Gedz
Realtor® since 1995
Interested in this property?
$1,900,000 · MLS A12091381
$1,900,000
1025 SW 12th Street
1435 Brickell Avenue 3107, Miami, FL 33131
Listed by The Corcoran Group
Four Seasons Brickell
2 bd · 3 ba · 1,801 sq ft
$1,995,000
View details2127 Brickell Avenue 1106, Miami, FL 33129
Listed by One Sotheby's International Realty
BRISTOL TOWER CONDO
1 bd · 2 ba · 1,210 sq ft
$1,149,000
View details77 SE 5th Street 2406, Miami, FL 33131
Listed by Great Properties International LLC
Viceroy Residences
2 bd · 2 ba · 1,041 sq ft
$1,425,000
View details1865 Brickell Avenue A1913, Miami, FL 33129
Listed by Avanti Way Realty LLC
BRICKELL PLACE CONDO
2 bd · 2 ba · 1,467 sq ft
$750,000
View details1925 Brickell Avenue D610, Miami, FL 33129
Listed by Florida Realty of Miami Corp
BRICKELL PLACE PHASE II C
2 bd · 2 ba · 1,316 sq ft
$659,000
View details68 SE 6th Street 2711, Miami, FL 33131
Listed by Compass Florida, LLC
REACH CONDO
2 bd · 3 ba · 1,265 sq ft
$988,000
View details