7483 SW 82nd St Apt A102
Miami, FL 33143 · condos · For Sale · 42 days on market
Asking price$385,000
3 beds 2 baths 1,140 sqft
Suggested offer$371,629$13,371 above the est. market value of $371,629.
View on Realtor.com →Listed by Jack V Ospina · One Mundo Realty Inc.
Typecondos
Built1968
Price / sqft$338
Est. value (own analysis)$371,629
Rent estimate (own analysis)$3,915/mo
HOA$700/mo
1 / 27
Show every detail
Statusfor_sale
Listed date2026-07-22
Removed date—
MLSMiamiMLS #A12057753
Coordinates25.69460, -80.31496
Address7483 SW 82nd St Apt A102
CityMiami
StateFL
Zip33143
Listing ID5290331902
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33143)
Typical home value (ZHVI)$957,553
Typical rent (ZORI)$2,761/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 | $385,000 |
| Down payment (20.0%) | $77,000 |
| Loan amount | $308,000 |
| Closing costs (5.0%) | $19,250 |
| Total cash to close | $96,250 |
| Income | |
| Rent (comp-derived) | $3,915$46,980 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,602$43,222 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $610$7,315 |
| Insurance (placeholder 0.8% of price) | $257$3,080 |
| HOA dues | $700$8,400 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $196$2,349 |
| Total operating expenses | $1,762$21,144 |
| 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) | $196$2,349 |
| 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 | 3 | 2 | 1,200 | $2,850 | 2026-07-24 | — | |
| condos | 3 | 2 | 1,271 | $2,850 | 2026-07-17 | — | |
| apartment | 3 | 2 | 1,170 | $4,787 | — | — | |
| condos | 3 | 2 | 970 | $2,000 | 2026-08-07 | — | |
| condos | 3 | 2 | 1,130 | $3,600 | 2026-06-29 | — | |
| apartment | 3 | 2 | 1,331 | $4,894 | — | — | |
| apartment | 3 | 2 | 1,386 | $4,230 | — | — | |
| apartment | 3 | 2 | 1,350 | $4,992 | — | — |
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 |
|---|---|---|---|---|---|---|
| 6001 SW 70th St Apt 133 | condos | 3 | 2 | 1,164 | $400,000 | 2026-07-23 |
| 7010 SW 66th Ave Unit 25 | condos | 3 | 3 | 2,200 | $760,000 | 2026-06-01 |
| 6149 SW 69th St Unit 12 | condos | 3 | 2 | 970 | $218,000 | 2026-04-06 |
| 6001 SW 70th St Apt 351 | condos | 3 | 2 | 1,164 | $430,000 | 2026-03-11 |
| 7765 SW 86th St Unit F2-405 | condos | 3 | 2 | 1,200 | $370,000 | 2025-12-18 |
| 6209 SW 78th St Unit 2E | condos | 3 | 3 | 1,632 | $685,000 | 2025-10-14 |
| 6661 SW 72nd St Unit 35 | condos | 3 | 3 | 2,200 | $550,000 | 2025-10-02 |
| 6023 SW 69th St Unit 78 | condos | 3 | 2 | 970 | $210,000 | 2025-09-12 |
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 |
|---|---|---|---|---|---|---|
| 5775 SW 57th Ter | single_family | 3 | 2 | 1,841 | $1,350,000 | — |
| 7050 SW 82nd Ct | single_family | 3 | 2 | 1,312 | $1,400,000 | — |
| 7240 Sunset Dr | single_family | 3 | 3 | 1,591 | $2,675,000 | — |
| 8530 SW 81st Ln | single_family | 3 | 2 | 2,154 | $1,150,000 | — |
| 8121 SW 82nd Ct | townhomes | 3 | 3 | 1,470 | $645,000 | — |
| 8054 SW 86th Ter | townhomes | 3 | 3 | 2,019 | $875,000 | — |
| 6325 SW 84th St | single_family | 3 | 2 | 1,886 | $1,775,000 | — |
| 5600 SW 74th Ct | single_family | 3 | 2 | 2,038 | $1,100,000 | — |
10-year hold projection
IRR8.1%
Equity multiple2.28x
Total return (10yr)$173,029
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $396,550 | $22,078 | -$4,023 | $304,661 | $91,889 |
| 2 | $408,447 | $22,846 | -$3,314 | $301,092 | $107,355 |
| 3 | $420,700 | $23,639 | -$2,580 | $297,278 | $123,422 |
| 4 | $433,321 | $24,460 | -$1,821 | $293,202 | $140,118 |
| 5 | $446,321 | $25,307 | -$1,037 | $288,847 | $157,474 |
| 6 | $459,710 | $26,183 | -$226 | $284,192 | $175,518 |
| 7 | $473,501 | $27,088 | $613 | $279,218 | $194,283 |
| 8 | $487,706 | $28,024 | $1,480 | $273,902 | $213,804 |
| 9 | $502,338 | $28,990 | $2,376 | $268,221 | $234,116 |
| 10 | $517,408 | $29,988 | $3,303 | $262,150 | $255,258 |
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.