← Back to results

10618 NE 11th Ct

Miami Shores, FL 33138 · single_family · For Sale · 277 days on market
Asking price$2,497,000
3 beds 2 baths 3,008 sqft
Suggested offer$2,059,337$437,663 above the est. market value of $2,059,337.
View on Realtor.com →
Listed by Carla Ruiz · Miami Masterpiece
Typesingle_family
Built1951
Price / sqft$830
Est. value (own analysis)$2,059,337
Rent estimate (own analysis)$9,000/mo
HOANone
Photo 1 of 10618 NE 11th CtPhoto 2 of 10618 NE 11th CtPhoto 3 of 10618 NE 11th CtPhoto 4 of 10618 NE 11th CtPhoto 5 of 10618 NE 11th CtPhoto 6 of 10618 NE 11th CtPhoto 7 of 10618 NE 11th CtPhoto 8 of 10618 NE 11th CtPhoto 9 of 10618 NE 11th CtPhoto 10 of 10618 NE 11th CtPhoto 11 of 10618 NE 11th CtPhoto 12 of 10618 NE 11th CtPhoto 13 of 10618 NE 11th CtPhoto 14 of 10618 NE 11th CtPhoto 15 of 10618 NE 11th CtPhoto 16 of 10618 NE 11th CtPhoto 17 of 10618 NE 11th CtPhoto 18 of 10618 NE 11th CtPhoto 19 of 10618 NE 11th CtPhoto 20 of 10618 NE 11th CtPhoto 21 of 10618 NE 11th CtPhoto 22 of 10618 NE 11th CtPhoto 23 of 10618 NE 11th CtPhoto 24 of 10618 NE 11th CtPhoto 25 of 10618 NE 11th CtPhoto 26 of 10618 NE 11th CtPhoto 27 of 10618 NE 11th CtPhoto 28 of 10618 NE 11th CtPhoto 29 of 10618 NE 11th CtPhoto 30 of 10618 NE 11th CtPhoto 31 of 10618 NE 11th CtPhoto 32 of 10618 NE 11th CtPhoto 33 of 10618 NE 11th CtPhoto 34 of 10618 NE 11th CtPhoto 35 of 10618 NE 11th CtPhoto 36 of 10618 NE 11th CtPhoto 37 of 10618 NE 11th CtPhoto 38 of 10618 NE 11th CtPhoto 39 of 10618 NE 11th CtPhoto 40 of 10618 NE 11th CtPhoto 41 of 10618 NE 11th CtPhoto 42 of 10618 NE 11th CtPhoto 43 of 10618 NE 11th CtPhoto 44 of 10618 NE 11th CtPhoto 45 of 10618 NE 11th CtPhoto 46 of 10618 NE 11th CtPhoto 47 of 10618 NE 11th CtPhoto 48 of 10618 NE 11th CtPhoto 49 of 10618 NE 11th CtPhoto 50 of 10618 NE 11th CtPhoto 51 of 10618 NE 11th CtPhoto 52 of 10618 NE 11th CtPhoto 53 of 10618 NE 11th CtPhoto 54 of 10618 NE 11th CtPhoto 55 of 10618 NE 11th CtPhoto 56 of 10618 NE 11th CtPhoto 57 of 10618 NE 11th CtPhoto 58 of 10618 NE 11th CtPhoto 59 of 10618 NE 11th CtPhoto 60 of 10618 NE 11th CtPhoto 61 of 10618 NE 11th CtPhoto 62 of 10618 NE 11th CtPhoto 63 of 10618 NE 11th CtPhoto 64 of 10618 NE 11th CtPhoto 65 of 10618 NE 11th CtPhoto 66 of 10618 NE 11th CtPhoto 67 of 10618 NE 11th CtPhoto 68 of 10618 NE 11th CtPhoto 69 of 10618 NE 11th CtPhoto 70 of 10618 NE 11th CtPhoto 71 of 10618 NE 11th CtPhoto 72 of 10618 NE 11th CtPhoto 73 of 10618 NE 11th CtPhoto 74 of 10618 NE 11th CtPhoto 75 of 10618 NE 11th CtPhoto 76 of 10618 NE 11th CtPhoto 77 of 10618 NE 11th CtPhoto 78 of 10618 NE 11th CtPhoto 79 of 10618 NE 11th Ct
1 / 79
Photo 1 of 10618 NE 11th CtPhoto 2 of 10618 NE 11th CtPhoto 3 of 10618 NE 11th CtPhoto 4 of 10618 NE 11th CtPhoto 5 of 10618 NE 11th CtPhoto 6 of 10618 NE 11th CtPhoto 7 of 10618 NE 11th CtPhoto 8 of 10618 NE 11th CtPhoto 9 of 10618 NE 11th CtPhoto 10 of 10618 NE 11th CtPhoto 11 of 10618 NE 11th CtPhoto 12 of 10618 NE 11th CtPhoto 13 of 10618 NE 11th CtPhoto 14 of 10618 NE 11th CtPhoto 15 of 10618 NE 11th CtPhoto 16 of 10618 NE 11th CtPhoto 17 of 10618 NE 11th CtPhoto 18 of 10618 NE 11th CtPhoto 19 of 10618 NE 11th CtPhoto 20 of 10618 NE 11th CtPhoto 21 of 10618 NE 11th CtPhoto 22 of 10618 NE 11th CtPhoto 23 of 10618 NE 11th CtPhoto 24 of 10618 NE 11th CtPhoto 25 of 10618 NE 11th CtPhoto 26 of 10618 NE 11th CtPhoto 27 of 10618 NE 11th CtPhoto 28 of 10618 NE 11th CtPhoto 29 of 10618 NE 11th CtPhoto 30 of 10618 NE 11th CtPhoto 31 of 10618 NE 11th CtPhoto 32 of 10618 NE 11th CtPhoto 33 of 10618 NE 11th CtPhoto 34 of 10618 NE 11th CtPhoto 35 of 10618 NE 11th CtPhoto 36 of 10618 NE 11th CtPhoto 37 of 10618 NE 11th CtPhoto 38 of 10618 NE 11th CtPhoto 39 of 10618 NE 11th CtPhoto 40 of 10618 NE 11th CtPhoto 41 of 10618 NE 11th CtPhoto 42 of 10618 NE 11th CtPhoto 43 of 10618 NE 11th CtPhoto 44 of 10618 NE 11th CtPhoto 45 of 10618 NE 11th CtPhoto 46 of 10618 NE 11th CtPhoto 47 of 10618 NE 11th CtPhoto 48 of 10618 NE 11th CtPhoto 49 of 10618 NE 11th CtPhoto 50 of 10618 NE 11th CtPhoto 51 of 10618 NE 11th CtPhoto 52 of 10618 NE 11th CtPhoto 53 of 10618 NE 11th CtPhoto 54 of 10618 NE 11th CtPhoto 55 of 10618 NE 11th CtPhoto 56 of 10618 NE 11th CtPhoto 57 of 10618 NE 11th CtPhoto 58 of 10618 NE 11th CtPhoto 59 of 10618 NE 11th CtPhoto 60 of 10618 NE 11th CtPhoto 61 of 10618 NE 11th CtPhoto 62 of 10618 NE 11th CtPhoto 63 of 10618 NE 11th CtPhoto 64 of 10618 NE 11th CtPhoto 65 of 10618 NE 11th CtPhoto 66 of 10618 NE 11th CtPhoto 67 of 10618 NE 11th CtPhoto 68 of 10618 NE 11th CtPhoto 69 of 10618 NE 11th CtPhoto 70 of 10618 NE 11th CtPhoto 71 of 10618 NE 11th CtPhoto 72 of 10618 NE 11th CtPhoto 73 of 10618 NE 11th CtPhoto 74 of 10618 NE 11th CtPhoto 75 of 10618 NE 11th CtPhoto 76 of 10618 NE 11th CtPhoto 77 of 10618 NE 11th CtPhoto 78 of 10618 NE 11th CtPhoto 79 of 10618 NE 11th Ct
1 / 79
Street view
View full map & nearby schools →

Neighborhood

Show every detail
Statusfor_sale
Listed date2025-11-29
Removed date—
MLSMiamiMLS #A11921361
Coordinates25.87250, -80.17438
Address10618 NE 11th Ct
CityMiami Shores
StateFL
Zip33138
Listing ID5288865110
Sourceus-real-estate-listings, cached 2026-08-30

ZIP market snapshot (33138)

Typical home value (ZHVI)$806,988
Typical rent (ZORI)$2,367/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$2,497,000
Down payment (20.0%)$499,400
Loan amount$1,997,600
Closing costs (5.0%)$124,850
Total cash to close$624,250
Income
Rent (comp-derived)$9,000$108,000
Vacancy loss (8.0%)

Vacancy Loss

Gross Scheduled Rent × Vacancy Rate

Gross scheduled rent (annual) comp$108,000
Vacancy rate (assumption) assumption8.0%

$108,000 × 8.0% = $8,640

Effective gross income$8,280$99,360
Operating expenses
Property tax (placeholder 1.9% of price)$3,954$47,443
Insurance (placeholder 0.8% of price)$1,665$19,976
HOA dues$0$0
Management (0.0% of EGI)$0$0
Maintenance (5.0% of GSR)$450$5,400
Total operating expenses$6,068$72,819
Net operating income (NOI)

Net Operating Income (NOI)

Effective Gross Income − Total Operating Expenses

Effective gross income derived$99,360
Total operating expenses derived$72,819

$99,360 − $72,819 = $26,541

Debt service & reserves
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)

Monthly Principal & Interest

Standard amortization on the loan amount, at the effective rate and term

Loan amount derived$1,997,600
Interest rate (avg 30yr rate) comp6.7%
Term (assumption) assumption30 years

$1,997,600 amortized at 6.7% over 30 years = $12,837/mo

CapEx reserve (5.0% of GSR)$450$5,400
Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%)$0$0
Cash flow

Monthly Cash Flow

(NOI − Annual Debt Service − Annual CapEx Reserve − Annual PMI) ÷ 12

NOI derived$26,541
Annual debt service derived$154,045
Annual CapEx reserve assumption$5,400
Annual PMI assumption$0

($26,541 − $154,045 − $5,400 − $0) ÷ 12 = -$11,075

Cap rate

Cap Rate

NOI ÷ Purchase Price

NOI derived$26,541
Purchase price data$2,497,000

$26,541 ÷ $2,497,000 = 1.1%

Cash-on-cash

Cash-on-Cash Return

Annual Cash Flow ÷ Total Cash Invested

Annual cash flow derived-$132,904
Total cash to close derived$624,250

-$132,904 ÷ $624,250 = -21.3%

DSCR

Debt Service Coverage Ratio (DSCR)

NOI ÷ Annual Debt Service

NOI derived$26,541
Annual debt service derived$154,045

$26,541 ÷ $154,045 = 0.17

Rent-to-price (1% rule)

Rent-to-Price (the "1% rule")

(Gross Scheduled Rent ÷ 12) ÷ Purchase Price

Gross scheduled rent (annual) comp$108,000
Purchase price data$2,497,000

($108,000 ÷ 12) ÷ $2,497,000 = 0.4%

Gross rent multiplier

Gross Rent Multiplier (GRM)

Purchase Price ÷ Gross Scheduled Rent

Purchase price data$2,497,000
Gross scheduled rent (annual) comp$108,000

$2,497,000 ÷ $108,000 = 23.1

Operating expense ratio

Operating Expense Ratio

Total Operating Expenses ÷ Effective Gross Income

Total operating expenses derived$72,819
Effective gross income derived$99,360

$72,819 ÷ $99,360 = 73.3%

Break-even occupancy

Break-Even Occupancy

(Total OpEx + Annual Debt Service + Annual PMI) ÷ Gross Scheduled Rent

Total operating expenses derived$72,819
Annual debt service derived$154,045
Annual PMI assumption$0
Gross scheduled rent (annual) comp$108,000

($72,819 + $154,045 + $0) ÷ $108,000 = 210.1%

Comparables

Same ZIP. Real active rental listings, used to derive the rent estimate above.

AddressTypeBedsBathsSqftAsking rentListedDays on market
single_family322,257$9,0002026-08-11—
single_family322,468$7,2002026-03-03—
single_family322,451$7,5002026-07-07—
single_family321,995$6,5002026-08-13—
single_family332,400$12,5002026-08-28—
single_family322,789$7,9952026-07-31—
single_family322,050$8,5002026-07-30—
single_family332,340$9,0002026-04-29—
single_family332,261$9,9002026-06-25—
single_family342,206$10,0002025-12-21—
single_family332,353$11,500——
single_family332,664$12,5002026-08-29—
single_family332,397$7,0002026-09-01—

921 Belle Meade Island Dr

Miami, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage2,257
Listed2026-08-11
Days on market—

Asking rent: $9,000

View on Zillow →

1240 NE 83rd St Unit 1240

Miami, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage2,468
Listed2026-03-03
Days on market—

Asking rent: $7,200

View on Zillow →

1400 NE 104th St

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage2,451
Listed2026-07-07
Days on market—

Asking rent: $7,500

View on Zillow →

400 NE 86th St Unit 400

El Portal, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,995
Listed2026-08-13
Days on market—

Asking rent: $6,500

View on Zillow →

10658 NE 11th Ave

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,400
Listed2026-08-28
Days on market—

Asking rent: $12,500

View on Zillow →

349 NE 96th St

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage2,789
Listed2026-07-31
Days on market—

Asking rent: $7,995

View on Zillow →

1132 NE 105th St

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage2,050
Listed2026-07-30
Days on market—

Asking rent: $8,500

View on Zillow →

9325 NE 5th Ave

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,340
Listed2026-04-29
Days on market—

Asking rent: $9,000

View on Zillow →

1247 NE 101st St

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,261
Listed2026-06-25
Days on market—

Asking rent: $9,900

View on Zillow →

800 NE 97th St Unit 0

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 4 ba
Square footage2,206
Listed2025-12-21
Days on market—

Asking rent: $10,000

View on Zillow →

1255 NE 93rd St

Miami Shores, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,353
Listed—
Days on market—

Asking rent: $11,500

View on Zillow →

8611 Arboretum Ln

Miami, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,664
Listed2026-08-29
Days on market—

Asking rent: $12,500

View on Zillow →

890 NE 90th St

Miami, 33138 · rent comp

Bedrooms / bathrooms3 bd / 3 ba
Square footage2,397
Listed2026-09-01
Days on market—

Asking rent: $7,000

View on Zillow →

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.

AddressTypeBedsBathsLiving sqftSale priceSale date
1001 NE 86th Stsingle_family332,216$1,640,0002026-09-01
101 NE 63rd Stsingle_family311,128$395,0002026-08-31
870 NE 97th Stsingle_family331,479$1,015,0002026-08-31
1450 NE 102nd Stsingle_family332,534$1,750,0002026-08-31
790 NE 96th Stsingle_family341,419$1,250,0002026-08-31
10570 NE 3rd Avesingle_family332,400$1,520,0002026-08-28
601 NE 105th Stsingle_family322,730$950,0002026-08-26
830 NE 83rd Stsingle_family321,494$930,0002026-08-25
475 NE 91st Stsingle_family321,920$1,230,0002026-08-21
9805 NE 4th Avenue Rdsingle_family321,217$1,025,0002026-08-21
1140 NE 87th Stsingle_family332,123$2,400,0002026-08-14
1031 NE 72nd Stsingle_family322,149$2,250,0002026-08-13
1106 NE 86th Stsingle_family322,072$1,200,0002026-08-11
360 NE 91st Stsingle_family332,042$1,900,0002026-08-10
454 NE 76th Stsingle_family32970$821,0002026-08-10
619 NE 87th Stsingle_family321,489$667,0002026-08-07
1130 NE 104th Stsingle_family322,046$1,350,0002026-08-05
453 NE 89th Stsingle_family321,690$1,350,0002026-08-04
8250 NE 3rd Ctsingle_family331,647$1,035,0002026-08-03
434 NE 77th Stsingle_family321,346$965,0002026-08-03
124 NE 96th Stsingle_family324,086$2,625,0002026-07-28
273 NE 98th Stsingle_family342,515$2,550,0002026-07-24
880 NE 72nd Tersingle_family331,716$1,475,0002026-07-23
9105 NE 5th Avesingle_family321,894$2,300,0002026-07-14
597 NE 93rd Stsingle_family322,798$2,500,0002026-07-10
115 NE 88th Stsingle_family322,257$1,245,0002026-07-10
9880 NE 9th Avesingle_family331,574$1,075,0002026-07-09
8910 NE 9th Ctsingle_family321,434$1,110,0002026-07-08
860 NE 73rd Stsingle_family321,808$1,450,0002026-07-08
9999 NE 12th Avesingle_family322,905$1,651,0002026-07-07
485 NE 96th Stsingle_family332,866$1,640,0002026-07-07
10643 NE 11th Avesingle_family321,739$1,025,0002026-07-06
745 NE 88th Stsingle_family321,721$800,0002026-06-26
866 NE 99th Stsingle_family331,907$1,150,0002026-06-26
7630 NE 8th Avesingle_family332,164$1,860,0002026-06-25
1210 NE 83rd Stsingle_family321,639$2,600,0002026-06-24
735 NE 76th Stsingle_family322,256$2,550,0002026-06-23
311 NE 86th Stsingle_family331,832$1,295,0002026-06-23
54 NE 103rd Stsingle_family321,616$930,0002026-06-22
9417 NE 9th Avesingle_family321,884$1,312,5002026-06-18
1001 NE 84th Stsingle_family321,775$1,380,0002026-06-15
10533 NE 3rd Ctsingle_family321,745$1,180,0002026-06-12
1130 NE 86th Stsingle_family321,749$850,0002026-06-12
8347 E Dixie Hwysingle_family321,542$730,0002026-06-11
7425 Belle Meade Blvdsingle_family322,219$6,100,0002026-06-11
510 NE 71st Stsingle_family321,577$525,0002026-06-09
240 NE 97th Stsingle_family321,824$900,0002026-06-08
1458 NE 104th Stsingle_family321,850$1,000,0002026-06-05
360 NE 87th Stsingle_family321,354$930,0002026-06-01
9118 NE 5th Avesingle_family332,427$1,200,0002026-05-27

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.

AddressTypeBedsBathsSqftAsking priceDays on market
1000 Quayside Ter Apt 901condos331,913$729,000—
725 NE 81st Stsingle_family321,732$1,400,000—
742 NE 82nd Tersingle_family331,432$1,300,000—
1000 Quayside Ter Apt 1901condos331,913$649,000—
8920 NE 9th Ctsingle_family332,016$1,555,000—
711 NE 72nd Tersingle_family321,514$1,549,000—
830 NE 83rd Stsingle_family321,494$975,000—
510 NE 72nd Stsingle_family321,725$895,000—

10-year hold projection

IRR-4.3%
Equity multiple0.28x
Total return (10yr)-$121,590
YearProperty valueNOICash flowLoan balanceEquity
1$2,571,910$26,541-$132,904$1,975,942$595,968
2$2,649,067$27,701-$131,879$1,952,796$696,272
3$2,728,539$28,906-$130,813$1,928,061$800,479
4$2,810,396$30,155-$129,705$1,901,627$908,769
5$2,894,707$31,452-$128,554$1,873,378$1,021,330
6$2,981,549$32,797-$127,358$1,843,189$1,138,360
7$3,070,995$34,193-$126,114$1,810,927$1,260,068
8$3,163,125$35,641-$124,823$1,776,449$1,386,676
9$3,258,019$37,143-$123,481$1,739,604$1,518,415
10$3,355,759$38,701-$122,088$1,700,229$1,655,531
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.
All figures are estimates for evaluation purposes only, not investment, tax, legal, or insurance advice. Property tax is estimated from a real matched tax bill or millage rate when available, a placeholder % of price otherwise; insurance is scaled by flood and wind risk where those are known and a flat percentage otherwise — never a real quote. Verify all of them, along with association restrictions and permit status, before committing capital. Rent estimates come from real comps or Zillow’s ZIP index, not appraisals.