19201 Collins Ave Unit 942
Sunny Isles Beach, FL 33160 · condos · For Sale · 83 days on market
Asking price$120,000
0 beds 1 baths 360 sqft
Listed by Marina Luengo · Beachfront Realty Inc
Typecondos
Built1966
Price / sqft$333
Est. value (own analysis)$137,207
Rent estimate (own analysis)$2,050/mo
HOA$1,200/mo
1 / 41
Show every detail
Statusfor_sale
Listed date2026-06-11
Removed date—
MLSMiamiMLS #A12035803
Coordinates25.95445, -80.11962
Address19201 Collins Ave Unit 942
CitySunny Isles Beach
StateFL
Zip33160
Listing ID5260626483
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33160)
Typical home value (ZHVI)$518,452
Typical rent (ZORI)$3,079/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 | $120,000 |
| Down payment (20.0%) | $24,000 |
| Loan amount | $96,000 |
| Closing costs (5.0%) | $6,000 |
| Total cash to close | $30,000 |
| Income | |
| Rent (comp-derived) | $2,050$24,600 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,886$22,632 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $190$2,280 |
| Insurance (placeholder 0.8% of price) | $80$960 |
| HOA dues | $1,200$14,400 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $103$1,230 |
| Total operating expenses | $1,573$18,870 |
| 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) | $103$1,230 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 0 | 1 | 420 | $1,850 | 2026-05-10 | — | |
| condos | 0 | 1 | 360 | $1,950 | 2026-08-21 | — | |
| condos | 0 | 1 | 410 | $1,745 | 2026-01-26 | — | |
| condos | 0 | 1 | 420 | $2,100 | 2026-08-21 | — | |
| condos | 0 | 1 | 377 | $1,600 | 2026-06-01 | — | |
| condos | 0 | 1 | 448 | $1,600 | 2024-10-17 | — | |
| apartment | 0 | 1 | 360 | $2,200 | 2025-11-02 | — | |
| condos | 0 | 1 | 410 | $1,850 | 2026-06-17 | — | |
| condos | 0 | 1 | 410 | $1,850 | 2026-06-23 | — | |
| condos | 0 | 1 | 360 | $1,750 | 2026-08-04 | — | |
| condos | 0 | 1 | 360 | $2,000 | 2025-03-14 | — | |
| condos | 0 | 1 | 360 | $2,100 | 2026-06-22 | — | |
| condos | 0 | 1 | 448 | $1,750 | 2026-04-22 | — | |
| condos | 0 | 1 | 360 | $1,950 | 2026-02-26 | — | |
| condos | 0 | 1 | 410 | $1,999 | 2026-01-05 | — | |
| condos | 0 | 1 | 360 | $1,895 | 2024-06-17 | — | |
| condos | 0 | 1 | 410 | $2,200 | 2026-05-13 | — | |
| condos | 0 | 1 | 360 | $2,000 | 2026-02-19 | — | |
| condos | 0 | 1 | 420 | $2,950 | 2026-08-02 | — | |
| condos | 0 | 1 | 430 | $2,600 | 2025-08-13 | — | |
| condos | 0 | 1 | 430 | $2,700 | 2025-08-13 | — | |
| condos | 0 | 1 | 360 | $3,000 | 2023-11-06 | — | |
| condos | 0 | 1 | 430 | $2,800 | 2025-08-09 | — | |
| condos | 0 | 1 | 360 | $1,999 | 2026-07-05 | — | |
| condos | 0 | 1 | 360 | $1,800 | 2025-11-18 | — | |
| condos | 0 | 1 | 360 | $2,200 | 2026-07-18 | — | |
| condos | 0 | 1 | 410 | $2,200 | 2024-07-19 | — | |
| condos | 0 | 1 | 370 | $3,300 | 2026-07-16 | — | |
| condos | 0 | 1 | 360 | $2,300 | 2024-06-14 | — | |
| condos | 0 | 1 | 410 | $2,300 | 2024-06-13 | — | |
| condos | 0 | 1 | 360 | $2,400 | 2026-03-03 | — | |
| condos | 0 | 1 | 360 | $1,950 | 2026-08-17 | — | |
| condos | 0 | 1 | 410 | $2,400 | 2026-08-29 | — | |
| condos | 0 | 1 | 360 | $10,392 | 2026-09-01 | — |
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 |
|---|---|---|---|---|---|---|
| 6750864223 | condos | 0 | 1 | 664 | $220,000 | 2026-08-28 |
| 18001 Collins Ave Unit 1010 | condos | 0 | 1 | 551 | $220,000 | 2026-08-28 |
| 18001 Collins Ave Unit 1403 | condos | 0 | 1 | 551 | $220,000 | 2026-08-28 |
| 250 174th St Apt 1510 | condos | 0 | 1 | 595 | $170,000 | 2026-08-25 |
| 18001 Collins Ave Unit 2204 | condos | 0 | 1 | 457 | $200,000 | 2026-08-21 |
| 18001 Collins Ave Unit 2102 | condos | 0 | 1 | 664 | $205,000 | 2026-08-21 |
| 19201 Collins Ave Unit 1130 | condos | 0 | 1 | 410 | $107,500 | 2026-08-03 |
| 18001 Collins Ave Unit 2118 | condos | 0 | 1 | 551 | $215,000 | 2026-07-31 |
| 19201 Collins Ave Unit 114 | condos | 0 | 1 | 360 | $141,500 | 2026-07-27 |
| 18001 Collins Ave Unit 1710 | condos | 0 | 1 | 551 | $205,000 | 2026-07-13 |
| 18001 Collins Ave Unit 2910 | condos | 0 | 1 | 551 | $200,000 | 2026-06-12 |
| 19201 Collins Ave Unit 924 | condos | 0 | 1 | 360 | $149,500 | 2026-06-11 |
| 19201 Collins Ave Unit 630 | condos | 0 | 1 | — | $53,500 | 2026-06-11 |
| 18001 Collins Ave Unit 1411 | condos | 0 | 1 | 664 | $290,000 | 2026-06-08 |
| 19201 Collins Ave Unit 1133 | condos | 0 | 1 | 360 | $90,000 | 2026-06-05 |
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 |
|---|---|---|---|---|---|---|
| 19201 Collins Ave Unit 726 | condos | 0 | 1 | 370 | $89,000 | — |
| 251 174th St Apt 2310 | condos | 0 | 1 | 595 | $150,000 | — |
| 19201 Collins Ave Unit 243 | condos | 0 | 1 | 360 | $69,000 | — |
| 19201 Collins Ave Unit 1144 | condos | 0 | 1 | 360 | $95,000 | — |
| 19201 Collins Ave Unit 527 | condos | 0 | 1 | 360 | $82,500 | — |
| 19201 Collins Ave Unit 1103 | condos | 0 | 1 | 420 | $99,900 | — |
| 19201 Collins Ave Unit 231 | condos | 0 | 1 | 360 | $100,000 | — |
| 18001 Collins Ave Unit 917 | condos | 0 | 1 | 664 | $257,000 | — |
10-year hold projection
IRR0.0%
Equity multiple1.00x
Total return (10yr)$15,793
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $123,600 | $3,762 | -$4,871 | $94,959 | $28,641 |
| 2 | $127,308 | $3,969 | -$4,695 | $93,847 | $33,461 |
| 3 | $131,127 | $4,185 | -$4,510 | $92,658 | $38,469 |
| 4 | $135,061 | $4,410 | -$4,318 | $91,388 | $43,673 |
| 5 | $139,113 | $4,644 | -$4,117 | $90,030 | $49,083 |
| 6 | $143,286 | $4,887 | -$3,908 | $88,580 | $54,707 |
| 7 | $147,585 | $5,140 | -$3,689 | $87,029 | $60,556 |
| 8 | $152,012 | $5,404 | -$3,461 | $85,372 | $66,640 |
| 9 | $156,573 | $5,678 | -$3,223 | $83,602 | $72,971 |
| 10 | $161,270 | $5,964 | -$2,976 | $81,709 | $79,561 |
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.