This photo
luxury

$3,000,000

848 Jefferson Avenue, Miami Beach, FL 33139

Miami Beach, FL, 33139

—
Beds
0
Baths
7,660
Sq ft
1939
Year built
≈ $22,867/mo with taxes, insurance & HOA

Listed by Cardenas Larocca Real Estate LLC

Income & expenses

2 units
Building totalsMonthlyAnnual
Gross rental income$13,583$163,000
Operating expenses (est.)$5,133$61,591
Net operating income (est.)$8,451$101,409

Expenses reflect the published net income, adjusted for post-sale taxes; the seller's itemized expenses need confirmation. Loan payments are separate.

Net Op Inc (as listed)

$98,200

Published by the listing agent

Property taxes after sale

$36,000

Florida average estimate

Seller's current taxes

$39,209

Already inside their NOI

$3,000,000
$2,400,000 (20% below)Asking $3,000,000

Cap rate

3.38%

NOI $101,409/yr

The seller's Net Op Inc, corrected for the higher tax bill after the sale.

How we got there

Net Op Inc as listed
$98,200
Taxes today
$39,209
Taxes at $3,000,000
$36,000
Extra tax to absorb
-$-3,209
Adjusted net
$101,409

Cash flow with a loan

20% · $600,000
0%50%100%
Loan payment $186,796/yr
Cash flow $-85,387/yr
Cap rate 3.38%
Cash-on-cash -14.23%
Cash flow ÷ price -2.85%

Tax-adjusted 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

$22,867/ month

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

Jumbo loan: put down about $2,167,250 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
$15,566/mo
Property tax (after sale) est.
$4,587/mo
Homeowners insurance est.
$2,714/mo
HOA
$0/mo

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

848 Jefferson Avenue, Miami Beach, FL 33139 · Miami Beach

Simon Gedz, South Florida luxury real estate specialist

Simon Gedz

Realtor® since 1995