10040 SW 215th St
Cutler Bay, FL 33189 · single_family · For Sale · 48 days on market
Asking price$685,000
5 beds 3 baths 1,612 sqft
Suggested offer$535,426$149,574 above the est. market value of $535,426.
View on Realtor.com →Listed by Felix Martin · Real Estate TeamMates
Typesingle_family
Built1959
Price / sqft$425
Est. value (own analysis)$535,426
Rent estimate (own analysis)$4,950/mo
HOANone
1 / 48
Show every detail
Statusfor_sale
Listed date2026-07-16
Removed date—
MLSMiamiMLS #A12054811
Coordinates25.56717, -80.35490
Address10040 SW 215th St
CityCutler Bay
StateFL
Zip33189
Listing ID5295120713
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33189)
Typical home value (ZHVI)$554,285
Typical rent (ZORI)$2,715/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 | $685,000 |
| Down payment (20.0%) | $137,000 |
| Loan amount | $548,000 |
| Closing costs (5.0%) | $34,250 |
| Total cash to close | $171,250 |
| Income | |
| Rent (comp-derived) | $4,950$59,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,554$54,648 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,085$13,015 |
| Insurance (placeholder 0.8% of price) | $457$5,480 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $248$2,970 |
| Total operating expenses | $1,789$21,465 |
| 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) | $248$2,970 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 5 | 3 | 2,962 | $4,390 | 2026-07-08 | — | |
| single_family | 5 | 4 | — | $4,950 | 2026-04-21 | — | |
| single_family | 5 | 3 | 2,962 | $5,900 | 2026-08-06 | — |
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 |
|---|---|---|---|---|---|---|
| 20020 Bel Aire Dr | single_family | 5 | 3 | 1,896 | $690,000 | 2026-08-13 |
| 20100 SW 111th Ave | single_family | 5 | 2 | 1,852 | $645,000 | 2026-05-08 |
| 21405 SW 97th Pl | single_family | 5 | 3 | 2,609 | $850,000 | 2026-04-28 |
| 9380 Caribbean Blvd | single_family | 5 | 2 | 1,972 | $655,000 | 2026-04-09 |
| 9915 SW 212th St | single_family | 5 | 2 | 1,376 | $635,000 | 2026-04-01 |
| 9640 SW 208th Ter | single_family | 5 | 4 | 2,136 | $766,000 | 2025-12-30 |
| 21059 SW 90th Pl | single_family | 5 | 3 | 2,547 | $750,000 | 2025-12-12 |
| 8560 Cutler Ct | single_family | 5 | 3 | 2,136 | $985,000 | 2025-12-03 |
| 8732 SW 204th Ln | single_family | 5 | 3 | 2,962 | $850,000 | 2025-11-21 |
| 10031 Jamaica Dr | single_family | 5 | 4 | 1,956 | $630,000 | 2025-09-30 |
| 9248 SW 209th Ter | single_family | 5 | 3 | 2,545 | $680,000 | 2025-09-22 |
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 |
|---|---|---|---|---|---|---|
| 21320 Old Cutler Rd | single_family | 5 | 5 | — | $1,375,000 | — |
| 8956 SW 215th Ter | single_family | 5 | 3 | 2,061 | $599,000 | — |
| 10245 SW 212th St | single_family | 5 | 3 | 2,246 | $878,000 | — |
| 8020 SW 198th St | single_family | 5 | 3 | 2,800 | $849,000 | — |
| 20901 SW 88th Ct | single_family | 5 | 3 | 2,501 | $799,000 | — |
| multi_family | 5 | 4 | 2,274 | $859,000 | — | |
| 9420 SW 212th Ter | single_family | 5 | 3 | 1,952 | $699,999 | — |
10-year hold projection
IRR5.8%
Equity multiple1.92x
Total return (10yr)$247,292
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $705,550 | $33,183 | -$12,046 | $542,058 | $163,492 |
| 2 | $726,717 | $34,286 | -$11,018 | $535,709 | $191,008 |
| 3 | $748,518 | $35,424 | -$9,955 | $528,923 | $219,595 |
| 4 | $770,974 | $36,600 | -$8,858 | $521,672 | $249,302 |
| 5 | $794,103 | $37,813 | -$7,724 | $513,922 | $280,181 |
| 6 | $817,926 | $39,066 | -$6,553 | $505,640 | $312,286 |
| 7 | $842,464 | $40,360 | -$5,344 | $496,790 | $345,674 |
| 8 | $867,738 | $41,695 | -$4,095 | $487,331 | $380,406 |
| 9 | $893,770 | $43,073 | -$2,804 | $477,224 | $416,546 |
| 10 | $920,583 | $44,496 | -$1,472 | $466,422 | $454,161 |
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.