1436 NW 51st Ter
Miami, FL 33142 · multi_family · For Sale · 180 days on market
Asking price$598,900
5 beds 2 baths 1,548 sqft
Suggested offer$499,044$99,856 above the est. market value of $499,044.
View on Realtor.com →Listed by an agent · Grand Realty Of America, Corp.
Typemulti_family
Built1926
Price / sqft$387
Est. value (own analysis)$499,044
Rent estimate (building total, own analysis)$3,885/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorFlood1/10minimal$Wildfire1/10Minimal
1 / 11
Show every detail
Statusfor_sale
Listed date2026-03-06
Removed date—
MLSMiamiMLS #A11977897
Coordinates25.82213, -80.22105
Address1436 NW 51st Ter
CityMiami
StateFL
Zip33142
Listing ID5128517463
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33142)
Typical home value (ZHVI)$430,103
Typical rent (ZORI)$2,350/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 | $598,900 |
| Down payment (20.0%) | $119,780 |
| Loan amount | $479,120 |
| Closing costs (5.0%) | $29,945 |
| Total cash to close | $149,725 |
| Income | |
| Rent (estimate) | $3,885$46,626 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,575$42,896 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $948$11,379 |
| Insurance (est. scaled by flood & wind risk) | $599$7,187 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $194$2,331 |
| Total operating expenses | $1,741$20,897 |
| 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) | $194$2,331 |
| 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.
No active rental listings cached yet for this bedroom count.
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 |
|---|---|---|---|---|---|---|
| 3001 NW 22nd Ct | multi_family | 5 | 3 | 1,855 | $630,000 | 2026-04-10 |
| 2967 NW 30th St | multi_family | 5 | 3 | 2,916 | $520,000 | 2026-04-07 |
| 9596861224 | multi_family | 5 | 3 | 1,855 | $630,000 | 2026-03-27 |
| 3011 NW 14th Ave | multi_family | 5 | 3 | 1,866 | $620,000 | 2026-03-12 |
| 2121 NW 27th St | multi_family | 5 | 3 | 2,248 | $350,000 | 2025-12-16 |
| 2501 NW 24th Ct | multi_family | 5 | 1 | 2,000 | $625,000 | 2025-12-01 |
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 |
|---|---|---|---|---|---|---|
| 4245 NW 24th Ave | multi_family | 5 | 2 | 1,701 | $609,000 | — |
| 1345 NW 25th St | multi_family | 5 | 3 | 2,505 | $565,000 | — |
| 4769 NW 17th Ave | multi_family | 5 | 4 | 2,242 | $625,000 | — |
| 3389 NW 14th Ave | multi_family | 5 | 3 | 2,241 | $995,000 | — |
| 1274 NW 55th Ter | single_family | 5 | 4 | 2,292 | $760,000 | — |
| 2428 NW 28th St | multi_family | 5 | 3 | 1,662 | $649,000 | — |
| 1490/1492 NW 38th St | multi_family | 5 | 3 | 1,840 | $585,000 | — |
| 1523 NW 38th St | single_family | 5 | 2 | 1,472 | $615,000 | — |
10-year hold projection
IRR2.5%
Equity multiple1.41x
Total return (10yr)$139,334
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $616,867 | $21,999 | -$17,280 | $473,925 | $142,942 |
| 2 | $635,373 | $22,763 | -$16,574 | $468,374 | $166,999 |
| 3 | $654,434 | $23,553 | -$15,844 | $462,441 | $191,993 |
| 4 | $674,067 | $24,369 | -$15,089 | $456,101 | $217,966 |
| 5 | $694,289 | $25,213 | -$14,308 | $449,326 | $244,963 |
| 6 | $715,118 | $26,085 | -$13,500 | $442,085 | $273,033 |
| 7 | $736,571 | $26,985 | -$12,666 | $434,347 | $302,224 |
| 8 | $758,669 | $27,916 | -$11,802 | $426,078 | $332,591 |
| 9 | $781,429 | $28,878 | -$10,910 | $417,241 | $364,188 |
| 10 | $804,872 | $29,871 | -$9,987 | $407,797 | $397,074 |
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.