product

markets

method

20320 NE 2nd Ave, Miami Gardens, FL 33179 — $100,000 · 1bd · ~1.6% rule | OnePercent

20320 NE 2nd Ave, Miami Gardens, FL 33179

$100,000

Home·Miami Gardens 33179·20320 NE 2nd Ave, Miami Gardens, FL 33179

Confirmed 1 day ago

20320 NE 2nd Ave, Miami Gardens, FL 33179

1 bd · 1 ba · 692 sqft · built 1971 · Miami Gardens · CONDOS·source listing ↗

$100,000

rent, three ways

OnePercent model (vv1)$1,572/mo

p10–p90 confidence band

HUD Fair Market Rent · 33179 · 1BR$2,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexRelatively Moderate FEMA NRI

Median household income$65,211

Median area rent$1,875/mo

Median home value$286,200

the verdict

1.57%vs 0.8% target

wide confidence band

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

$100,000

1.57% · rent $1,572

Intrinsic value · income approach

$204,758

51% 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.