YEARLY ACTUAL GROSS INCOME $100,000. CAN BE INCREASED TO $120,000 (EACH UNIT CAN BE RENTED AT $2,500). YEARLY EXPENSES ALL IN $20,000. ACTUAL CAP RATE 6%.
Calculate your estimated monthly expenses for this listing. Play with the values below to better understand your monthly payment and utilities.
$7,155
Per Month
Principal & Interest
$7,088
Home PriceThe dollar amount you pay for the home.
$
Interest RateMortgage interest rates fluctuate, but they're typically in the 5% to 9% range. Your rate will be calculated based on personal details including your credit score.
%
Down PaymentThe initial money paid at closing that is usually a percentage of the purchase price. Most loans require at least 3% down, but a 0% down payment may be possible if you're eligible for a VA or USDA loan.
$%
Loan TermThis is how long you'll pay on the loan. A longer term gives you smaller payments, while a shorter term saves you money on interest.
Property Taxes
$0
Property Taxes -Annual CostEvery homeowner pays taxes to their local government based on their home's value and the property tax rates for the county or city. Most areas charge property taxes semiannually.
$/ Year
Mortgage Insurance
$0
Mortgage Insurance -Monthly PremiumMortgage insurance helps secure a mortgage with a lower down payment. It typically costs 0.1% - 2% of your loan amount per year.
$/ Month
Homeowners Insurance
$67
Homeowners Insurance -Monthly PremiumMost homeowners pay about $1,000 a year for homeowners insurance, but the cost varies based on your location, home and coverage.
$/ Month
Homeowners Association (HOA)
$0
Homeowners Association -Monthly FeesHomeowners Association (HOA) fees can range from $30 per month to $500+ per month. Be sure to ask your agent about HOA fees on a home as it can impact your affordability or check the online home listing.
$/ Month
Utilities
$0
Utilities - Monthly CostYou'll need to budget for utilities as a homeowner, which typically includes water and sewer, gas and electric, internet and cable. Cost will depend on your location and the size of your home. On a monthly basis, Americans pay $239 - $442 per month.
$/ Month
Recommended Financing
30-Year Fixed
Rate/APR
7.5% / 6.68%
Total Monthly Payment
$4,324
Powered By
Advertisement
NMLS#3030
Schools
Schools Nearby
The school rating is a score out of 10, where 10 is the highest and 1 is the lowest. Assigned schools have a bold outline.
Elementary School
3
/10
Riverside Elementary School
1190 SW 2nd St
Distance between this listing and this school0.52 miles
Public District Grades PK-5
Middle School
1
/10
Jose De Diego Middle School
3100 NW 5th Ave
Distance between this listing and this school2.14 miles
Public District Grades 6-8
High School
3
/10
Booker T. Washington Senior High School
1200 NW 6th Ave
Distance between this listing and this school0.80 miles
Public Magnet Grades 9-12
Assigned Schools
3
/10
Riverside Elementary School
1190 SW 2nd St
Distance between this listing and this school0.52 miles
Public District Grades PK-5
Nearby Schools
10
/10
Mater Academy East Charter
450 SW 4th St
Distance between this listing and this school0.43 miles
Public Charter Grades PK-5
8
/10
Downtown Miami Charter School
305 NW 3rd Ave
Distance between this listing and this school0.48 miles
Public Charter Grades PK-6
Assigned Schools
1
/10
Jose De Diego Middle School
3100 NW 5th Ave
Distance between this listing and this school2.14 miles
Public District Grades 6-8
Nearby Schools
9
/10
Lincoln-Marti Charter School Little Havana Campus
970984 West Flagler St
Distance between this listing and this school0.29 miles
Public Charter Grades KG-8
10
/10
Ada Merritt K-8 Center
660 SW 3rd St
Distance between this listing and this school0.33 miles
Public Magnet Grades PK-8
Assigned Schools
3
/10
Booker T. Washington Senior High School
1200 NW 6th Ave
Distance between this listing and this school0.80 miles
Public Magnet Grades 9-12
Nearby Schools
7
/10
Charter High School of The Americas
970984 West Flagler St
Distance between this listing and this school0.29 miles
Public Charter Grades 9-12
8
/10
Sports Leadership of Miami Charter High School
998 SW 1st St
Distance between this listing and this school0.34 miles
The neighbors living near this home have an average income of $16,900. Most Miami, FL residents have annual incomes less than $35k. Typical family type is single, no kids. Typical level of education for residents in this area is high school diploma.
This home is located at 711 NW 1st St in Miami, FL and zip code 33128 in the Little Havana neighborhood. This 3,510 square foot home was built in 1925. It has been listed on Rocket Homes since May 01, 2023 and is currently priced at $1,420,000.
In March 2024 more than 115 listings in Miami, FL were sold above the asking price. During the same period more than 149 listings were sold at asking price, while more than 619 were sold below. The number of listings in Miami, FL increased by 9.1% between February 2024 and March 2024. In March 2024 median list price was $540,091 and the average listing age was 59 days.
From Rocket Homes Real Estate and based on county public records data.