1253 Sorolla Ave
Coral Gables, FL 33134 · single_family · For Sale · 146 days on market
Asking price$5,992,000
6 beds 7 baths 6,492 sqft
Listed by Eduardo Orozco · International Rlty Mkt. Corp
Typesingle_family
Built2002
Price / sqft$923
Est. value (own analysis)$6,098,260
Rent estimate (own analysis)$30,000/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorFlood1/10minimal$Wildfire1/10Minimal
1 / 40
Show every detail
Statusfor_sale
Listed date2026-04-09
Removed date—
MLSMiamiMLS #A11988170
Coordinates25.75628, -80.28154
Address1253 Sorolla Ave
CityCoral Gables
StateFL
Zip33134
Listing ID5211002035
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33134)
Typical home value (ZHVI)$887,965
Typical rent (ZORI)$3,095/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 | $5,992,000 |
| Down payment (20.0%) | $1,198,400 |
| Loan amount | $4,793,600 |
| Closing costs (5.0%) | $299,600 |
| Total cash to close | $1,498,000 |
| Income | |
| Rent (comp-derived) | $30,000$360,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $27,600$331,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $9,487$113,848 |
| Insurance (est. scaled by flood & wind risk) | $5,992$71,904 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,500$18,000 |
| Total operating expenses | $16,979$203,752 |
| 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) | $1,500$18,000 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 6 | 8 | 9,099 | $85,000 | 2026-05-04 | — | |
| single_family | 6 | 5 | 5,396 | $30,000 | 2026-02-13 | — | |
| single_family | 6 | 7 | 5,922 | $27,000 | 2026-08-10 | — |
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 |
|---|---|---|---|---|---|---|
| 1228 Alhambra Cir | single_family | 6 | 5 | 4,319 | $5,625,000 | 2026-08-27 |
| 2111 Alhambra Cir | single_family | 6 | 5 | 3,202 | $2,900,000 | 2026-06-05 |
| 3916 Granada Blvd | single_family | 6 | 8 | 7,451 | $7,250,000 | 2026-04-14 |
| 240 SW 55th Ave | single_family | 6 | 4 | 2,901 | $975,000 | 2026-02-25 |
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 |
|---|---|---|---|---|---|---|
| 2862 SW 38th Ct | multi_family | 6 | 5 | 3,212 | $1,195,000 | — |
| 3711 SW 27th Ter | multi_family | 6 | 4 | 2,428 | $1,825,000 | — |
| 1107 Alhambra Cir | single_family | 6 | 3 | 2,965 | $1,600,000 | — |
| 1021 N Greenway Dr | single_family | 6 | 6 | 5,561 | $4,975,000 | — |
| 36 Phoenetia Ave | multi_family | 6 | 6 | 3,128 | $2,500,000 | — |
| 1228 Alhambra Cir | single_family | 6 | 5 | 4,319 | $5,699,000 | — |
| 1241 Mariola Ct | single_family | 6 | 7 | 6,412 | $11,995,000 | — |
| 3300 Segovia St | multi_family | 6 | 4 | 3,129 | $3,000,000 | — |
10-year hold projection
IRR-1.6%
Equity multiple0.74x
Total return (10yr)$390,210
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $6,171,760 | $127,448 | -$260,212 | $4,741,627 | $1,430,133 |
| 2 | $6,356,913 | $132,290 | -$255,819 | $4,686,085 | $1,670,828 |
| 3 | $6,547,620 | $137,303 | -$251,268 | $4,626,728 | $1,920,892 |
| 4 | $6,744,049 | $142,493 | -$246,551 | $4,563,296 | $2,180,753 |
| 5 | $6,946,370 | $147,864 | -$241,664 | $4,495,507 | $2,450,863 |
| 6 | $7,154,761 | $153,425 | -$236,600 | $4,423,064 | $2,731,698 |
| 7 | $7,369,404 | $159,180 | -$231,354 | $4,345,645 | $3,023,759 |
| 8 | $7,590,486 | $165,137 | -$225,919 | $4,262,911 | $3,327,576 |
| 9 | $7,818,201 | $171,302 | -$220,289 | $4,174,494 | $3,643,707 |
| 10 | $8,052,747 | $177,683 | -$214,457 | $4,080,006 | $3,972,741 |
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.