341 NW 67th Ave
Miami Springs, FL 33166 · single_family · For Sale · 604 days on market
Asking price$729,900
2 beds 2 baths 891 sqft
Suggested offer$594,306$135,594 above the est. market value of $594,306.
View on Realtor.com →Listed by Lupita Alonso · Legacy Group Real Estate, Llc.
Typesingle_family
Built1945
Price / sqft$819
Est. value (own analysis)$594,306
Rent estimate (Zillow ZIP avg)$2,899/mo
HOANone
1 / 24
Show every detail
Statusfor_sale
Listed date2025-01-06
Removed date—
MLSMiamiMLS #A11712174
Coordinates25.81687, -80.30507
Address341 NW 67th Ave
CityMiami Springs
StateFL
Zip33166
Listing ID5472287590
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33166)
Typical home value (ZHVI)$610,998
Typical rent (ZORI)$2,899/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 | $729,900 |
| Down payment (20.0%) | $145,980 |
| Loan amount | $583,920 |
| Closing costs (5.0%) | $36,495 |
| Total cash to close | $182,475 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,899$34,789 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,667$32,006 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,156$13,868 |
| Insurance (placeholder 0.8% of price) | $487$5,839 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $145$1,739 |
| Total operating expenses | $1,787$21,447 |
| 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) | $145$1,739 |
| 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 | 2 | 2 | 936 | $3,500 | 2026-03-20 | — | |
| single_family | 2 | 2 | 1,280 | $4,500 | — | — |
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 |
|---|---|---|---|---|---|---|
| 57 N Melrose Dr | single_family | 2 | 2 | 1,092 | $725,000 | 2026-09-01 |
| 640 Cardinal St | single_family | 2 | 1 | 977 | $600,000 | 2026-08-07 |
| 211 Hough Dr | single_family | 2 | 1 | 970 | $650,000 | 2026-07-13 |
| 6320 NW 41st St | single_family | 2 | 1 | 833 | $620,000 | 2026-06-25 |
| 556 LA Villa Dr | single_family | 2 | 1 | 979 | $710,000 | 2026-06-24 |
| 234 Pinecrest Dr | single_family | 2 | 1 | 1,236 | $600,000 | 2026-06-23 |
| 281 Iroquois St | single_family | 2 | 1 | 1,734 | $790,000 | 2026-05-05 |
| 52 Flagler Dr | single_family | 2 | 2 | 891 | $530,000 | 2026-04-10 |
| 830 Oriole Ave | single_family | 2 | 1 | 1,202 | $1,800,000 | 2026-03-20 |
| 389 Lafayette Dr | single_family | 2 | 1 | 1,110 | $459,900 | 2026-03-09 |
| 141 Iroquois St | single_family | 2 | 1 | 801 | $750,000 | 2025-12-30 |
| 32 Hammond Dr | single_family | 2 | 1 | 838 | $585,000 | 2025-12-15 |
| 537 Glen Way | single_family | 2 | 1 | 1,688 | $690,000 | 2025-11-21 |
| 393 Minola Dr | single_family | 2 | 1 | 850 | $645,000 | 2025-10-17 |
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 |
|---|---|---|---|---|---|---|
| 4640 NW 84th Ave Apt 16 | condos | 2 | 3 | 1,312 | $539,000 | — |
| 4154 NW 79th Ave Apt 2A | condos | 2 | 2 | 1,060 | $310,000 | — |
| 989 Eastward Dr | single_family | 2 | 2 | 1,572 | $769,500 | — |
| 4544 NW 79th Ave Apt 1H | condos | 2 | 2 | 1,060 | $297,000 | — |
| 4410 NW 79th Ave Apt 1C | condos | 2 | 2 | 1,060 | $289,900 | — |
| 437 Lark Ave | single_family | 2 | 1 | 850 | $585,000 | — |
| 680 Miller Dr Unit W405 | condos | 2 | 2 | 860 | $280,000 | — |
| 57 N Melrose Dr | single_family | 2 | 2 | 1,092 | $799,000 | — |
10-year hold projection
IRR-3.3%
Equity multiple0.45x
Total return (10yr)-$5,192
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $751,797 | $10,559 | -$36,209 | $577,589 | $174,208 |
| 2 | $774,351 | $10,983 | -$35,829 | $570,823 | $203,528 |
| 3 | $797,581 | $11,423 | -$35,434 | $563,593 | $233,989 |
| 4 | $821,509 | $11,878 | -$35,024 | $555,866 | $265,643 |
| 5 | $846,154 | $12,350 | -$34,599 | $547,608 | $298,546 |
| 6 | $871,539 | $12,839 | -$34,158 | $538,784 | $332,755 |
| 7 | $897,685 | $13,345 | -$33,701 | $529,353 | $368,332 |
| 8 | $924,615 | $13,870 | -$33,227 | $519,275 | $405,341 |
| 9 | $952,354 | $14,414 | -$32,735 | $508,505 | $443,849 |
| 10 | $980,925 | $14,977 | -$32,225 | $496,995 | $483,930 |
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.