700 Biltmore Way Apt 308
Coral Gables, FL 33134 · condos · For Sale · 50 days on market
Asking price$315,000
0 beds 1 baths 450 sqft
Suggested offer$220,000$95,000 above the est. market value of $220,000.
View on Realtor.com →Listed by JACKY LONDONO'S TEAM · Morgan Whitney Inc
Typecondos
Built1963
Price / sqft$700
Est. value (own analysis)$220,000
Rent estimate (own analysis)$1,825/mo
HOA$663/mo
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorFlood1/10minimal$Wildfire1/10Minimal
1 / 17
Show every detail
Statusfor_sale
Listed date2026-07-14
Removed date—
MLSMiamiMLS #A12053276
Coordinates25.74770, -80.26950
Address700 Biltmore Way Apt 308
CityCoral Gables
StateFL
Zip33134
Listing ID5445777473
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 | $315,000 |
| Down payment (20.0%) | $63,000 |
| Loan amount | $252,000 |
| Closing costs (5.0%) | $15,750 |
| Total cash to close | $78,750 |
| Income | |
| Rent (comp-derived) | $1,825$21,900 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,679$20,148 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $499$5,985 |
| Insurance (est. scaled by flood & wind risk) | $315$3,780 |
| HOA dues | $663$7,956 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $91$1,095 |
| Total operating expenses | $1,568$18,816 |
| 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) | $91$1,095 |
| 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 |
|---|---|---|---|---|---|---|---|
| apartment | 0 | 1 | 500 | $1,200 | 2026-08-18 | — | |
| condos | 0 | 1 | 400 | $1,450 | 2026-06-26 | — | |
| apartment | 0 | 1 | 384 | $2,943 | 2024-04-12 | — | |
| condos | 0 | 1 | 583 | $1,950 | 2026-07-13 | — | |
| apartment | 0 | 1 | 500 | $1,750 | 2026-08-06 | — | |
| apartment | 0 | 1 | 350 | $1,750 | 2026-07-24 | — | |
| apartment | 0 | 1 | 450 | $1,800 | 2026-08-11 | — | |
| condos | 0 | 1 | 450 | $1,950 | 2026-08-27 | — | |
| condos | 0 | 1 | 355 | $1,650 | 2026-07-24 | — | |
| condos | 0 | 1 | 450 | $1,950 | 2026-08-12 | — | |
| apartment | 0 | 1 | 600 | $2,200 | 2026-06-11 | — | |
| condos | 0 | 1 | 355 | $1,700 | 2026-06-17 | — | |
| condos | 0 | 1 | 420 | $1,825 | 2026-06-17 | — | |
| apartment | 0 | 2 | 500 | $1,700 | 2026-07-10 | — | |
| condos | 0 | 1 | 420 | $1,990 | 2026-08-02 | — | |
| condos | 0 | 1 | 440 | $1,950 | 2026-06-30 | — | |
| apartment | 0 | 1 | 384 | $2,614 | 2026-06-03 | — | |
| apartment | 0 | 1 | 384 | $2,720 | 2026-07-21 | — | |
| apartment | 0 | 1 | 395 | $1,785 | 2026-04-17 | — | |
| condos | 0 | 1 | 408 | $1,700 | 2026-08-31 | — | |
| apartment | 0 | 1 | 475 | $1,825 | 2026-08-31 | — |
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 |
|---|---|---|---|---|---|---|
| 700 Biltmore Way Apt 314 | condos | 0 | 1 | 450 | $215,000 | 2026-07-30 |
| 124 Mendoza Ave Apt 6 | condos | 0 | 1 | 351 | $200,000 | 2026-07-10 |
| 126 Mendoza Ave Apt 5 | condos | 0 | 1 | 351 | $165,000 | 2026-07-01 |
| 700 Biltmore Way Apt 216 | condos | 0 | 1 | 440 | $218,000 | 2026-06-30 |
| 700 Biltmore Way Apt 1008 | condos | 0 | 1 | 450 | $220,000 | 2026-05-19 |
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 |
|---|---|---|---|---|---|---|
| 119 Menores Ave Unit 7A | condos | 0 | 1 | 275 | $159,900 | — |
| 124 Mendoza Ave Apt 4 | condos | 0 | 1 | 355 | $189,900 | — |
| 50 Menores Ave Apt 802 | condos | 0 | 1 | 583 | $275,000 | — |
| 700 Biltmore Way Apt 408 | condos | 0 | 1 | 450 | $229,900 | — |
| 119 Menores Ave Apt 2 | condos | 0 | 1 | 315 | $199,900 | — |
| 318 Majorca Ave Apt 304 | condos | 0 | 1 | 408 | $207,500 | — |
| 126 Mendoza Ave Apt 1 | condos | 0 | 1 | 351 | $182,000 | — |
| 119 Menores Ave Apt 11 | condos | 0 | 1 | 275 | $164,000 | — |
10-year hold projection
IRR-6.2%
Equity multiple-0.04x
Total return (10yr)-$40,579
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $324,450 | $1,332 | -$19,196 | $249,268 | $75,182 |
| 2 | $334,184 | $1,466 | -$19,089 | $246,348 | $87,836 |
| 3 | $344,209 | $1,606 | -$18,977 | $243,227 | $100,982 |
| 4 | $354,535 | $1,753 | -$18,859 | $239,893 | $114,642 |
| 5 | $365,171 | $1,907 | -$18,734 | $236,329 | $128,842 |
| 6 | $376,126 | $2,068 | -$18,603 | $232,521 | $143,606 |
| 7 | $387,410 | $2,237 | -$18,466 | $228,451 | $158,959 |
| 8 | $399,033 | $2,413 | -$18,321 | $224,102 | $174,931 |
| 9 | $411,004 | $2,597 | -$18,170 | $219,453 | $191,550 |
| 10 | $423,334 | $2,790 | -$18,011 | $214,486 | $208,847 |
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.