414 NW 84th Ter Unit 414
Miami, FL 33150 · townhomes · For Sale · 14 days on market
Asking price$248,000
4 beds 2 baths 1,410 sqft
Suggested offer$235,114$12,886 above the est. market value of $235,114.
View on Realtor.com →Listed by an agent · Grand Realty Of America, Corp.
Typetownhomes
Built1958
Price / sqft$176
Est. value (Realtor.com)$235,114
Rent estimate (own analysis)$3,800/mo
HOA$430/mo
Wind10/10Extreme$Heat10/10ExtremeFlood8/10severe$Air2/10MinorWildfire1/10Minimal
1 / 31
Show every detail
Statusfor_sale
Listed date2026-08-19
Removed date—
MLSMiamiMLS #A12074426
Coordinates25.85134, -80.20208
Address414 NW 84th Ter Unit 414
CityMiami
StateFL
Zip33150
Listing ID5040213045
Sourceus-real-estate-listings, cached 2026-08-31
Listing description
Spacious 4 bedroom, 2 full bathroom townhouse offering 1410 sqft. of comfortable living space in an excellent location. The well designed home features tile flooring throughout, generously sized bedrooms, and bright , open living areas. Enjoy a private patio perfect for relaxing or entertaining. A great opportunity for anyone looking for plenty of space and functional layout.
Property information
Homeowners Association
- Association: Yes
- Association Fee: 430
- Association Fee Frequency: Monthly
- Calculated Total Monthly Association Fees: 430
- Pets Allowed: Conditional, Yes
- Senior Community: No
Rental Info
- Lease Considered: No
Other Property Info
- Annual Tax Amount: 3423
- Source Listing Status: Active
- County: Miami-Dade
- Tax Year: 2025
- Restrictions: OtherRestrictions
- Source Property Type: Residential
- Area: 31
- Property Subtype: townhouse
- Source Neighborhood: SUNSET PALM VILLAS CONDO
- Parcel Number: 30-31-12-106-0700
- Postal City: Miami
- Postal Code Plus 4: 2637
- Public Survey Range: 31
- Public Survey Section: 12
- Public Survey Township: 30
- Subdivision: SUNSET PALM VILLAS CONDO
- Property Subtype: Townhouse
Building and Construction
- Total Square Feet Living: 1410
- Year Built: 1958
- Building Area Total: 1410
- Construction Materials: Block
- Entry Level: 1
- Entry Location: 1
- Property Age: 68
- Property Attached: Yes
- Property Condition: UpdatedRemodeled
- Building Total Stories: 1
- Year Built Details: Resale
Property features
Interior Features
- BedroomOnMainLevel
- FirstFloorEntry
- TubShower
- Flooring: CeramicTile, Tile
Appliances
- ElectricRange
- ElectricWaterHeater
- Refrigerator
- Laundry Features: WasherHookup, DryerHookup
Heating and Cooling
- Cooling Features: CentralAir, Electric
- Heating Features: Central, Electric
- Heating: Yes
Garage and Parking
- Covered Spaces: 2
- Garage Spaces: 2
- Parking Features: Assigned, Detached, Garage, Guest, TwoOrMoreSpaces
Home Features
- View: Garden
School Information
- Elementary School: Jesse J McCrary Jr.
- High School: Miami Edison
- Middle School: Horace Mann
Condo Info
- Unit Location: Substantially Remodeled
Annual property tax
| Year | Assessed value | Tax paid |
|---|---|---|
| 2025 | $202,200 | $3,423 |
| 2024 | $202,200 | $3,427 |
| 2023 | $175,800 | $2,998 |
| 2022 | $90,396 | $1,864 |
| 2021 | $82,179 | $1,767 |
| 2020 | $74,709 | $1,441 |
| 2019 | $67,918 | $1,373 |
| 2018 | $61,744 | $1,212 |
| 2017 | $66,802 | $1,057 |
| 2016 | $51,029 | $946 |
| 2015 | $46,390 | $846 |
| 2014 | $46,390 | $865 |
| 2013 | $46,390 | $863 |
| 2012 | $46,390 | $858 |
| 2011 | $46,390 | $868 |
| 2010 | $66,270 | $1,355 |
| 2009 | $101,950 | $1,926 |
| 2008 | $113,280 | $2,108 |
| 2007 | $113,280 | $2,103 |
Real multi-year tax history from US Real Estate Listings.
Listings history
Each provider's latest estimate
| Valuation provider | As of | Estimate |
|---|---|---|
| Cotality™ | 2026-08-10 | $255,000 |
| Quantarium | 2026-08-26 | $235,114 |
| Collateral Analytics | 2026-08-13 | $220,000 |
| Collateral Analytics | 2026-08-13 | $220,000 |
Independent automated valuation models, none of them Realtor.com's own. They disagree — that spread is why the chart draws a band rather than one line.
| Date | Event | Price |
|---|---|---|
| 2026-08-21 | Listing removed | $2,750 |
| 2026-08-19 | Listed | $248,000 |
| 2026-06-11 | Listing removed | $2,750 |
| 2023-09-27 | Listing removed | — |
| 2023-08-28 | Listed | $308,000 |
| 2023-04-19 | Listing removed | — |
| 2023-04-14 | Listed for rent | $2,750 |
| 2023-04-13 | Listing removed | — |
| 2023-04-07 | Listed for rent | $2,750 |
| 2023-04-06 | Listing removed | — |
| 2023-03-31 | Listed for rent | $2,750 |
| 2022-08-01 | Sold | $185,000 |
| 2022-05-01 | Listed | $185,000 |
| 2001-11-29 | Sold | $79,900 |
Real listing/price/sale history from US Real Estate Listings.
Permits history
| project_name | permit_type_of_work | permit_project_type_1 | permit_project_type_2 | permit_project_type_3 | permit_effective_date | permit_status |
|---|---|---|---|---|---|---|
| — | Building | Residential | — | — | Jan 23, 2021 | Issued |
ZIP market snapshot (33150)
Typical home value (ZHVI)$453,432
Typical rent (ZORI)$2,416/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $248,000 |
| Down payment (20.0%) | $49,600 |
| Loan amount | $198,400 |
| Closing costs (5.0%) | $12,400 |
| Total cash to close | $62,000 |
| Income | |
| Rent (comp-derived) | $3,800$45,600 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,496$41,952 |
| Operating expenses | |
| Property tax (real billed amount, county tax history) | $285$3,423 |
| Insurance (est. scaled by flood & wind risk) | $322$3,869 |
| HOA dues | $430$5,160 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $190$2,280 |
| Total operating expenses | $1,228$14,732 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $190$2,280 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Widened to city-wide. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| townhomes | 4 | 3 | 1,820 | $4,100 | 2026-08-11 | — | |
| townhomes | 4 | 3 | 1,876 | $3,500 | 2026-05-22 | — | |
| townhomes | 4 | 3 | 1,820 | $4,200 | 2026-06-22 | — | |
| townhomes | 4 | 3 | 1,899 | $3,500 | 2026-03-11 | — |
Widened to any bedroom count in ZIP. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 434 NW 85th Street Rd Unit 434 | townhomes | 4 | 2 | 1,410 | $224,000 | 2026-05-27 |
| 315 NW 84th Ter Unit 315 | townhomes | 3 | 2 | 1,150 | $185,000 | 2026-03-30 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 460 NW 82nd Ter | single_family | 4 | 3 | 1,738 | $579,000 | — |
| 948 NW 84th Ter | single_family | 4 | 2 | 1,360 | $550,000 | — |
| 7770 NW 9th Ave | multi_family | 4 | 2 | 1,342 | $560,000 | — |
| 8454 NW 4th Ave Unit 8454 | condos | 4 | 3 | 1,660 | $300,000 | — |
| 8440 NW 4th Ave Unit 8440 | condos | 4 | 3 | 1,660 | $300,000 | — |
| 836 NW 98th St | multi_family | 4 | 2 | 1,482 | $599,000 | — |
| 578 NW 97th St | single_family | 4 | 2 | 1,368 | $530,000 | — |
| 428 NW 97th St | multi_family | 4 | 2 | 1,353 | $599,000 | — |
10-year hold projection
IRR23.9%
Equity multiple4.54x
Total return (10yr)$252,172
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $255,440 | $27,220 | $9,641 | $196,249 | $59,191 |
| 2 | $263,103 | $28,110 | $10,474 | $193,950 | $69,153 |
| 3 | $270,996 | $29,029 | $11,334 | $191,493 | $79,503 |
| 4 | $279,126 | $29,978 | $12,223 | $188,868 | $90,258 |
| 5 | $287,500 | $30,956 | $13,140 | $186,062 | $101,438 |
| 6 | $296,125 | $31,966 | $14,087 | $183,064 | $113,061 |
| 7 | $305,009 | $33,009 | $15,065 | $179,860 | $125,149 |
| 8 | $314,159 | $34,084 | $16,074 | $176,436 | $137,723 |
| 9 | $323,584 | $35,194 | $17,117 | $172,776 | $150,807 |
| 10 | $333,291 | $36,340 | $18,193 | $168,866 | $164,426 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.