5800 SW 127th Ave Apt 2420
Miami, FL 33183 · condos · For Sale · 14 days on market
Asking price$265,000
2 beds 2 baths 1,170 sqft
Listed by Leticia Mejia · Florida Capital Realty
Typecondos
Built1981
Price / sqft$226
Est. value (own analysis)$286,475
Rent estimate (own analysis)$2,200/mo
HOA$596/mo
1 / 16
Show every detail
Statusfor_sale
Listed date2026-08-17
Removed date—
MLSMiamiMLS #A12072225
Coordinates25.71325, -80.39986
Address5800 SW 127th Ave Apt 2420
CityMiami
StateFL
Zip33183
Listing ID5560998692
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33183)
Typical home value (ZHVI)$399,570
Typical rent (ZORI)$2,514/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 | $265,000 |
| Down payment (20.0%) | $53,000 |
| Loan amount | $212,000 |
| Closing costs (5.0%) | $13,250 |
| Total cash to close | $66,250 |
| Income | |
| Rent (comp-derived) | $2,200$26,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,024$24,288 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $420$5,035 |
| Insurance (placeholder 0.8% of price) | $177$2,120 |
| HOA dues | $596$7,152 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $110$1,320 |
| Total operating expenses | $1,302$15,627 |
| 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) | $110$1,320 |
| 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 | 2 | 2 | 922 | $2,250 | 2026-08-20 | — | |
| condos | 2 | 2 | 1,087 | $2,100 | 2026-08-18 | — | |
| apartment | 2 | 2 | 812 | $2,350 | 2026-08-15 | — | |
| condos | 2 | 2 | 1,132 | $2,750 | 2026-08-14 | — | |
| condos | 2 | 2 | 1,030 | $2,600 | 2026-08-14 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-08-12 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-08-11 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-08-11 | — | |
| apartment | 2 | 2 | 965 | $2,300 | 2026-08-11 | — | |
| condos | 2 | 2 | 965 | $2,000 | 2026-08-11 | — | |
| condos | 2 | 2 | 812 | $2,100 | 2026-08-10 | — | |
| condos | 2 | 2 | 965 | $2,330 | 2026-08-10 | — | |
| condos | 2 | 2 | 1,170 | $2,600 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,116 | $2,300 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,135 | $1,975 | 2026-08-07 | — | |
| condos | 2 | 2 | 965 | $2,400 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,020 | $2,175 | 2026-08-06 | — | |
| condos | 2 | 2 | 1,135 | $2,200 | 2026-07-21 | — | |
| condos | 2 | 2 | 950 | $2,450 | 2026-07-21 | — | |
| condos | 2 | 2 | 965 | $2,400 | 2026-07-17 | — | |
| condos | 2 | 2 | 950 | $2,250 | 2026-07-16 | — | |
| condos | 2 | 2 | 1,178 | $2,300 | 2026-07-15 | — | |
| condos | 2 | 2 | 845 | $2,200 | 2026-07-13 | — | |
| condos | 2 | 2 | 812 | $2,150 | 2026-07-13 | — | |
| condos | 2 | 2 | 950 | $2,200 | 2026-07-11 | — | |
| condos | 2 | 2 | 965 | $2,000 | 2026-07-10 | — | |
| condos | 2 | 2 | 950 | $2,100 | 2026-07-10 | — | |
| condos | 2 | 2 | 950 | $2,250 | 2026-07-08 | — | |
| condos | 2 | 2 | 965 | $1,950 | 2026-07-07 | — | |
| condos | 2 | 2 | 1,170 | $2,300 | 2026-07-06 | — | |
| apartment | 2 | 2 | 930 | $2,200 | 2026-07-03 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-06-26 | — | |
| condos | 2 | 2 | 896 | $2,200 | 2026-06-24 | — | |
| condos | 2 | 2 | 1,147 | $2,200 | 2026-06-23 | — | |
| apartment | 2 | 2 | 820 | $2,500 | 2026-06-23 | — | |
| condos | 2 | 3 | 1,000 | $2,600 | 2026-06-18 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-06-17 | — | |
| condos | 2 | 2 | 1,020 | $2,100 | 2026-06-12 | — | |
| condos | 2 | 2 | 965 | $2,200 | 2026-06-12 | — | |
| condos | 2 | 2 | 965 | $2,300 | 2026-06-11 | — | |
| apartment | 2 | 2 | 950 | $2,250 | 2026-06-09 | — | |
| condos | 2 | 2 | 1,020 | $2,200 | 2026-06-08 | — | |
| condos | 2 | 2 | 965 | $2,200 | 2026-06-05 | — | |
| condos | 2 | 2 | 965 | $2,100 | 2026-06-05 | — | |
| condos | 2 | 2 | 965 | $2,200 | 2026-06-03 | — | |
| condos | 2 | 2 | 965 | $2,000 | 2026-06-03 | — | |
| condos | 2 | 2 | 1,170 | $2,200 | 2026-06-02 | — | |
| condos | 2 | 2 | 1,009 | $2,250 | 2026-05-23 | — | |
| condos | 2 | 2 | 856 | $2,400 | 2026-08-04 | — | |
| condos | 2 | 2 | 965 | $2,000 | 2026-08-02 | — | |
| condos | 2 | 2 | 965 | $1,895 | 2026-07-29 | — | |
| apartment | 2 | 2 | 965 | $2,200 | 2026-07-28 | — | |
| condos | 2 | 2 | 1,087 | $2,075 | 2026-08-25 | — | |
| condos | 2 | 2 | 950 | $2,300 | 2026-08-22 | — | |
| condos | 2 | 2 | 965 | $2,200 | 2026-04-22 | — | |
| condos | 2 | 2 | 950 | $2,200 | 2026-04-07 | — | |
| condos | 2 | 2 | 999 | $2,200 | — | — | |
| condos | 2 | 2 | 1,170 | $2,400 | 2026-08-28 | — | |
| condos | 2 | 2 | 810 | $2,200 | 2025-12-17 | — | |
| apartment | 2 | 2 | 820 | $2,400 | 2026-08-30 | — | |
| condos | 2 | 2 | 1,050 | $2,400 | 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 |
|---|---|---|---|---|---|---|
| 13551 SW 62nd St Units 155 & 4 | condos | 2 | 2 | 900 | $375,000 | 2026-08-25 |
| 6246 SW 136th Ct Apt D101 | condos | 2 | 2 | 1,030 | $290,000 | 2026-08-25 |
| 6745 SW 132nd Ave Apt 204 | condos | 2 | 2 | 956 | $287,000 | 2026-08-19 |
| 14203 SW 66th St Apt 103 | condos | 2 | 2 | 1,200 | $300,000 | 2026-08-17 |
| 8327 SW 137th Ave Unit 8327 | condos | 2 | 3 | 1,266 | $320,000 | 2026-08-06 |
| 8730 SW 133rd Ave Rd Apt 117 | condos | 2 | 2 | 965 | $236,500 | 2026-08-05 |
| 14201 SW 66th St Apt 306 | condos | 2 | 2 | 1,200 | $275,000 | 2026-08-03 |
| 8303 SW 142nd Ave Apt D206 | condos | 2 | 2 | 845 | $270,000 | 2026-08-03 |
| 6671 SW 137th Ct Unit 7A | condos | 2 | 2 | 900 | $300,000 | 2026-08-03 |
| 14180 SW 84th St Apt 407G | condos | 2 | 2 | 1,135 | $235,000 | 2026-07-21 |
| 5700 SW 127th Ave Apt 1309 | condos | 2 | 2 | 1,170 | $250,000 | 2026-07-13 |
| 13870 SW 62nd St Apt 208 | condos | 2 | 2 | 1,210 | $296,000 | 2026-07-10 |
| 5900 SW 127th Ave Apt 3101 | condos | 2 | 2 | 1,170 | $260,000 | 2026-06-30 |
| 5700 SW 127th Ave Apt 1208 | condos | 2 | 2 | 1,170 | $254,900 | 2026-06-17 |
| 5800 SW 127th Ave Apt 2120 | condos | 2 | 2 | 1,170 | $300,000 | 2026-06-15 |
| 8650 SW 133rd Ave Rd Apt 216 | condos | 2 | 2 | 965 | $255,000 | 2026-06-11 |
| 13951 Kendale Lakes Cir Unit 910A | condos | 2 | 2 | 1,248 | $260,000 | 2026-06-05 |
| 6207 SW 131st Ct Apt 101 | condos | 2 | 2 | 820 | $290,000 | 2026-05-26 |
| 13534 SW 59th Ter | condo_townhome_rowhome_coop | 2 | 2 | 1,158 | $425,000 | 2026-05-19 |
| 13462 SW 62nd St Unit 109C | condos | 2 | 3 | 1,160 | $400,000 | 2026-05-15 |
| 14140 SW 84th St Apt 301H | condos | 2 | 2 | 1,135 | $225,000 | 2026-04-14 |
| 14155 SW 87th St Unit E202 | condos | 2 | 2 | 875 | $180,000 | 2026-04-01 |
| 14195 SW 87th St Unit B115 | condos | 2 | 2 | 1,117 | $221,000 | 2026-04-01 |
| 13120 SW 64th Ter Apt 1507 | condos | 2 | 2 | 950 | $33,500 | 2026-04-01 |
| 8520 SW 133rd Ave Rd Apt 415 | condos | 2 | 2 | 965 | $218,000 | 2026-03-31 |
| 13715 Kendale Lakes Cir Unit A201 | condos | 2 | 2 | 1,003 | $237,500 | 2026-03-24 |
| 13045 SW 68th St Apt 104 | condos | 2 | 2 | 956 | $270,000 | 2026-03-24 |
| 8540 SW 133rd Ave Rd Apt 321 | condos | 2 | 2 | 965 | $225,000 | 2026-03-18 |
| 5900 SW 127th Ave Apt 3113 | condos | 2 | 2 | 1,170 | $260,000 | 2026-03-18 |
| 7111 SW 129th Ave Apt 1 | condos | 2 | 2 | 810 | $275,000 | 2026-03-13 |
| 14195 SW 87th St Unit B306 | condos | 2 | 2 | 1,117 | $230,000 | 2026-02-27 |
| 6445 SW 130th Pl Apt 603 | condos | 2 | 2 | 950 | $355,000 | 2026-02-27 |
| 13675 SW 62nd St Unit 102-3 | condos | 2 | 2 | 862 | $310,000 | 2026-02-17 |
| 6225 SW 136th Ct Apt C209 | condos | 2 | 1 | 890 | $260,000 | 2026-02-03 |
| 5900 SW 127th Ave Apt 3406 | condos | 2 | 2 | 1,170 | $270,000 | 2026-01-30 |
| 8307 SW 142nd Ave Apt E104 | condos | 2 | 2 | 845 | $245,000 | 2026-01-21 |
| 5900 SW 127th Ave Apt 3412 | condos | 2 | 2 | 1,170 | $250,000 | 2026-01-20 |
| 5800 SW 127th Ave Apt 2203 | condos | 2 | 2 | 1,170 | $245,000 | 2026-01-06 |
| 6694840397 | condos | 2 | 2 | 965 | $215,000 | 2026-01-05 |
| 13953 Kendale Lakes Cir Unit 103B | condos | 2 | 2 | 1,248 | $270,000 | 2026-01-05 |
| 6514 SW 136th Ct | condo_townhome_rowhome_coop | 2 | 2 | 1,145 | $465,000 | 2025-12-31 |
| 6246 SW 136th Ct Apt D102 | condos | 2 | 2 | 1,030 | $290,000 | 2025-12-19 |
| 7121 SW 129th Ave Apt 1 | condos | 2 | 2 | 810 | $265,000 | 2025-12-18 |
| 8650 SW 133rd Avenue Rd Apt 408 | condos | 2 | 2 | 965 | $230,000 | 2025-12-08 |
| 8420 SW 133rd Ave Rd Apt 221 | condos | 2 | 2 | 965 | $220,000 | 2025-12-03 |
| 13951 Kendall Lakes Cir Unit 103A | condos | 2 | 2 | 1,248 | $334,800 | 2025-11-25 |
| 8730 SW 133rd Ave Rd Apt 308 | condos | 2 | 2 | 965 | $230,000 | 2025-11-17 |
| 6355 SW 136th Ct Unit 101J | condos | 2 | 2 | 1,030 | $280,000 | 2025-11-06 |
| 5900 SW 127th Ave Apt 3402 | condos | 2 | 2 | 1,170 | $230,000 | 2025-11-05 |
| 8540 SW 133rd Ave Rd Apt 124 | condos | 2 | 2 | 965 | $250,000 | 2025-10-24 |
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 |
|---|---|---|---|---|---|---|
| 14250 SW 62nd St Apt 408 | condos | 2 | 2 | 1,020 | $275,000 | — |
| 12940 SW 64th Ln Unit 312-3 | condos | 2 | 2 | 890 | $275,000 | — |
| 8301 SW 137th Ave Unit 8301 | condos | 2 | 3 | 1,346 | $399,000 | — |
| 8420 SW 133rd Ave Rd Apt 105 | condos | 2 | 2 | 965 | $235,000 | — |
| 8311 SW 142nd Ave Apt I204 | condos | 2 | 2 | 845 | $283,999 | — |
| 13412 SW 62nd St Unit 103M | condos | 2 | 3 | 1,020 | $360,000 | — |
| 12817 SW 67th Ter | townhomes | 2 | 3 | 1,914 | $595,000 | — |
| 13951 Kendale Lakes Cir Unit 310A | condos | 2 | 2 | 1,248 | $325,000 | — |
10-year hold projection
IRR1.2%
Equity multiple1.20x
Total return (10yr)$47,784
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $272,950 | $8,661 | -$9,007 | $209,701 | $63,249 |
| 2 | $281,139 | $8,999 | -$8,702 | $207,245 | $73,893 |
| 3 | $289,573 | $9,349 | -$8,386 | $204,620 | $84,953 |
| 4 | $298,260 | $9,712 | -$8,058 | $201,815 | $96,445 |
| 5 | $307,208 | $10,087 | -$7,718 | $198,817 | $108,391 |
| 6 | $316,424 | $10,476 | -$7,366 | $195,613 | $120,811 |
| 7 | $325,917 | $10,879 | -$7,001 | $192,189 | $133,728 |
| 8 | $335,694 | $11,296 | -$6,622 | $188,530 | $147,164 |
| 9 | $345,765 | $11,727 | -$6,229 | $184,620 | $161,145 |
| 10 | $356,138 | $12,174 | -$5,823 | $180,441 | $175,697 |
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.