10145 NW 9th St Cir, Miami, FL 33172

2 bd · 2 ba · 958 sqft · built 1985 · Miami · CONDOS·source listing ↗

$286,000

rent, three ways

OnePercent model (vv1)$2,460/mo

p10–p90 confidence band

HUD Fair Market Rent · 33172 · 2BR

$2,920/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexVery High FEMA NRI

Median household income$63,023

Median area rent$2,088/mo

Median home value$284,400

the verdict

0.86%vs 0.8% target

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

$286,000

0.86% · rent $2,460

Intrinsic value · income approach

$305,285

6% 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.