Representative image, not the propertyRepresentative gabled house. Not a Tiki listing. Unsplash contributor. The photographer name is not available without an Unsplash API key, so it is not invented here.. Unsplash License. Source
TR-1028 · Permanent demonstration record
North Beach Pavilion
44 Collins Trace #15, Miami Beach, FL 33140
$2,750,000
3 bedrooms · 3 baths · 1,860 sf · built 2017
A newer north-beach condominium directly on the illustrative beach distance of a tenth of a mile.
North Beach · Miami Beach · 33140
City and ZIP names are real Florida places. Property addresses, parcel pins, and ownership histories are fictional. Map markers are approximate demonstration coordinates near the named city, not surveyed parcels.
Tiles © OpenStreetMap contributors. Markers are approximate demonstration coordinates near the named city, not surveyed parcels.
Constructed price path
Simulated history ending at the demonstration price. Not a sale record. As of 2026-10-01.
Ownership screen
Inputs start from the numbers stored on this fictional house. Change them. The results stay in the page.
- Monthly principal and interest
- $13,790
- Monthly housing carry
- $19,732
- NOI, annual
- $36,506
- Debt service, annual
- $165,479
- Cash flow after debt
- −$128,974
- Cap rate
- 1.3%
- Cash on cash
- -20.4%
- Initial cash
- $632,500
- Breakeven rent
- $23,062
NOI is effective income minus tax, insurance, HOA, maintenance, management, and reserves. Principal and interest are not inside NOI. Cash flow subtracts debt service once. Cap rate is NOI divided by price. Cash-on-cash is annual cash flow divided by down payment plus closing costs. Zero interest is allowed and amortizes as straight principal.
| Rate | Occupancy | NOI | Cash flow |
|---|---|---|---|
| 5% | 85% | $27,232 | −$114,489 |
| 5% | 93% | $36,506 | −$105,215 |
| 5% | 100% | $44,620 | −$97,101 |
| 6.42% | 85% | $27,232 | −$138,247 |
| 6.42% | 93% | $36,506 | −$128,974 |
| 6.42% | 100% | $44,620 | −$120,859 |
| 7.5% | 85% | $27,232 | −$157,361 |
| 7.5% | 93% | $36,506 | −$148,087 |
| 7.5% | 100% | $44,620 | −$139,973 |
Buy now or wait
Educational scenarios only. Appreciation and the future rate are numbers you type. They are not a forecast, a guarantee, or personal advice.
Buy now
Equity $1,130,467
Value $3,188,004 · balance $2,057,536 · interest paid $684,933
Wait, then buy
Equity $937,645
Future price $2,917,475 · rent paid $67,200 · cash out $965,146
Coastal Risk Score 78
Higher means greater illustrative exposure. Not a flood certificate, an insurance rating, or an engineering opinion.
Flood80 × 28% = 22.4
Illustrative exposure to flooding for a demonstration pin near this coast. It is not a FEMA determination, an elevation certificate, or a flood-zone quote.
Storm74 × 22% = 16.28
Illustrative wind and storm exposure for the stretch of coast, not a hurricane model and not an engineering study.
Insurance pressure88 × 20% = 17.6
A demonstration stand-in for how hard a coastal policy might be to place or price. The dollar insurance line on a listing is also simulated. Neither is a carrier rating.
Sea level80 × 18% = 14.4
Illustrative long-horizon water exposure for the barrier, marsh, or bay setting. Not a survey and not a projection of a parcel.
Setting64 × 12% = 7.68
Whether the demonstration pin sits on the open beach, a dune street, a river, or farther inland. Geography only. It does not describe the people who live there.
Investment Index 39
A weighted reading of this demonstration screen. Not a recommendation to buy.
Yield17 · weight 28%
Cap rate divided by 8 percent, then capped at 100. An 8 percent demonstration cap rate scores 100. This uses the standard long-term screen, not the short-term scenario.
Value0 · weight 18%
Price compared with the city demonstration median. A home at 70 percent of the median scores 100. A home at 150 percent of the median scores 0.
Liquidity96 · weight 16%
Demonstration days on market. 20 days scores 100. 180 days scores 0. This is not an MLS absorption statistic.
Market path79 · weight 18%
The city's constructed one-year median change. Minus 5 percent scores 0. Plus 8 percent scores 100. The path is simulated.
Risk offset22 · weight 20%
100 minus the Coastal Risk Score, so lower illustrative exposure raises the index. It does not reduce physical risk.
House and shore
- Two-car garage
- Updated kitchen
- Ground-floor bedroom
- Roof deck
Place notes: dining, surf. These describe the shore or the street, not a preferred resident.
Walkable commercial streets and a beach that functions as the front yard.
Miami Beach path
Median price
Simulated illustration · 2026-10-01 · not a market quote