235 NE 46th St
Miami, FL 33137 · single_family · For Sale · 195 days on market
Asking price$1,350,000
2 beds 1 baths 1,288 sqft
Suggested offer$983,421$366,579 above the est. market value of $983,421.
View on Realtor.com →Listed by Hector Duque · United Realty Group Inc
Typesingle_family
Built1941
Price / sqft$1048
Est. value (own analysis)$983,421
Rent estimate (own analysis)$4,500/mo
HOANone
1 / 57
Show every detail
Statusfor_sale
Listed date2026-02-20
Removed date—
MLSMiamiMLS #A11968959
Coordinates25.81811, -80.19070
Address235 NE 46th St
CityMiami
StateFL
Zip33137
Listing ID5104420919
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33137)
Typical home value (ZHVI)$682,165
Typical rent (ZORI)$3,560/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 | $1,350,000 |
| Down payment (20.0%) | $270,000 |
| Loan amount | $1,080,000 |
| Closing costs (5.0%) | $67,500 |
| Total cash to close | $337,500 |
| Income | |
| Rent (comp-derived) | $4,500$54,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,140$49,680 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $2,138$25,650 |
| Insurance (placeholder 0.8% of price) | $900$10,800 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $225$2,700 |
| Total operating expenses | $3,263$39,150 |
| 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) | $225$2,700 |
| 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
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| single_family | 2 | 2 | 1,296 | $4,300 | 2026-08-03 | — | |
| single_family | 2 | 3 | 1,300 | $3,400 | — | — | |
| single_family | 2 | 2 | 1,628 | $4,700 | — | — | |
| single_family | 2 | 2 | 1,262 | $5,200 | — | — |
Same ZIP & bedroom count. 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 |
|---|---|---|---|---|---|---|
| 28 NE 48th St | single_family | 2 | 2 | 1,396 | $878,000 | 2026-08-21 |
| 221 NE 48th Ter | single_family | 2 | 1 | 1,146 | $875,000 | 2026-08-10 |
| 259 NE 57th St | single_family | 2 | 1 | 840 | $470,000 | 2026-07-29 |
| 670 NE 56th St | single_family | 2 | 2 | 1,547 | $1,500,000 | 2026-07-24 |
| 631 NE 26th Ter | single_family | 2 | 2 | 1,485 | $43,131,000 | 2026-06-16 |
| 320 NE 55th St | single_family | 2 | 1 | 1,926 | $585,000 | 2026-06-16 |
| 5965 NE 5th Ave | single_family | 2 | 2 | 2,422 | $2,000,000 | 2026-06-05 |
| 6025061508 | single_family | 2 | 1 | 1,426 | $915,000 | 2026-05-04 |
| 43 NE 43rd St | single_family | 2 | 1 | 1,440 | $1,075,000 | 2026-05-04 |
| 550 Pidgeon Plum Ln | single_family | 2 | 2 | 2,540 | $4,225,000 | 2025-11-04 |
| 621 NE 55th St | single_family | 2 | 2 | 2,421 | $3,875,000 | 2025-10-06 |
| 201 NE 43rd St | single_family | 2 | 2 | 1,692 | $1,630,000 | 2025-09-24 |
| 40 NE 49th St | single_family | 2 | 1 | 1,194 | $852,000 | 2025-09-11 |
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 |
|---|---|---|---|---|---|---|
| 601 NE 36th St Apt 2707 | condos | 2 | 3 | 1,158 | $575,000 | — |
| 600 NE 36th St Apt 706 | condos | 2 | 2 | 990 | $475,000 | — |
| 3470 E Coast Ave Apt H0302 | condos | 2 | 3 | 1,088 | $662,000 | — |
| 456 NE 29th St Unit 2403 | condos | 2 | 3 | 1,472 | $1,605,000 | — |
| 456 NE 29th St Unit 1505 | condos | 2 | 2 | 1,231 | $1,285,000 | — |
| 501 NE 31st St Unit 608 | condos | 2 | 2 | 1,084 | $647,900 | — |
| 460 NE 28th St Apt 601 | condos | 2 | 2 | 1,311 | $925,000 | — |
| 725 NE 22nd St Ph 2A | condos | 2 | 2 | 1,400 | $1,150,000 | — |
10-year hold projection
IRR-5.0%
Equity multiple0.16x
Total return (10yr)-$107,120
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,390,500 | $10,530 | -$75,454 | $1,068,290 | $322,210 |
| 2 | $1,432,215 | $11,042 | -$75,010 | $1,055,777 | $376,438 |
| 3 | $1,475,181 | $11,574 | -$74,548 | $1,042,404 | $432,778 |
| 4 | $1,519,437 | $12,126 | -$74,066 | $1,028,112 | $491,325 |
| 5 | $1,565,020 | $12,701 | -$73,564 | $1,012,840 | $552,180 |
| 6 | $1,611,971 | $13,298 | -$73,041 | $996,518 | $615,453 |
| 7 | $1,660,330 | $13,919 | -$72,497 | $979,076 | $681,254 |
| 8 | $1,710,140 | $14,563 | -$71,931 | $960,435 | $749,704 |
| 9 | $1,761,444 | $15,233 | -$71,341 | $940,515 | $820,929 |
| 10 | $1,814,287 | $15,928 | -$70,728 | $919,227 | $895,060 |
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.