1250 Drexel Ave, Miami Beach, FL 33139

1 ba · 490 sqft · built 1939 · Miami Beach · CONDOS·source listing ↗

$189,000

rent, three ways

OnePercent model (vv1)$1,943/mo

p10–p90 confidence band

HUD Fair Market Rent · 33139 · $2,710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexRelatively High FEMA NRI

Median household income$69,793

Median area rent$1,822/mo

Median home value$480,900

the verdict

1.03%vs 0.8% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$189,000

1.03% · rent $1,943

Intrinsic value · income approach

$289,520

35% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.