5343 Orduna Dr
Coral Gables, FL 33146 · single_family · For Sale · 237 days on market
Asking price$6,998,000
6 beds 5 baths 3,950 sqft
Suggested offer$4,641,764$2,356,237 above the est. market value of $4,641,764.
View on Realtor.com →Listed by Belinda Sime, PA · Sime Realty Corporation
Typesingle_family
Built1951
Price / sqft$1772
Est. value (own analysis)$4,641,764
Rent estimate (own analysis)$30,000/mo
HOANone
1 / 71
Show every detail
Statusfor_sale
Listed date2026-01-08
Removed date—
MLSMiamiMLS #A11941302
Coordinates25.72069, -80.26736
Address5343 Orduna Dr
CityCoral Gables
StateFL
Zip33146
Listing ID5590443861
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33146)
Typical home value (ZHVI)$1,955,688
Typical rent (ZORI)$3,608/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 | $6,998,000 |
| Down payment (20.0%) | $1,399,600 |
| Loan amount | $5,598,400 |
| Closing costs (5.0%) | $349,900 |
| Total cash to close | $1,749,500 |
| Income | |
| Rent (comp-derived) | $30,000$360,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $27,600$331,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $11,080$132,962 |
| Insurance (placeholder 0.8% of price) | $4,665$55,984 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,500$18,000 |
| Total operating expenses | $17,246$206,946 |
| 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) | $1,500$18,000 |
| 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
Widened to city-wide. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| single_family | 6 | 8 | 9,099 | $85,000 | 2026-05-04 | — | |
| single_family | 6 | 5 | 5,396 | $30,000 | 2026-02-13 | — | |
| single_family | 6 | 7 | 5,922 | $27,000 | 2026-08-10 | — |
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 |
|---|---|---|---|---|---|---|
| 5523 Alhambra Cir | single_family | 6 | 5 | 7,212 | $5,300,000 | 2026-03-16 |
| 420 Barbarossa Ave | single_family | 6 | 7 | 5,530 | $6,200,000 | 2026-01-05 |
| 6312 Riviera Dr | single_family | 6 | 6 | 9,550 | $32,000,000 | 2025-12-16 |
| 6400 San Vicente St | single_family | 6 | 8 | 6,102 | $7,500,000 | 2025-11-10 |
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 |
|---|---|---|---|---|---|---|
| 3917 SW 42nd Ave | single_family | 6 | 6 | 4,898 | $4,550,000 | — |
| 6716 San Vicente St | single_family | 6 | 6 | 5,250 | $7,899,000 | — |
| 1514 Consolata Ave | single_family | 6 | 6 | 4,455 | $5,250,000 | — |
| 6520 San Vicente St | single_family | 6 | 7 | 5,020 | $7,500,000 | — |
10-year hold projection
IRR-2.5%
Equity multiple0.59x
Total return (10yr)$199,589
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $7,207,940 | $124,254 | -$325,468 | $5,537,701 | $1,670,239 |
| 2 | $7,424,178 | $129,016 | -$321,156 | $5,472,833 | $1,951,345 |
| 3 | $7,646,904 | $133,947 | -$316,686 | $5,403,512 | $2,243,392 |
| 4 | $7,876,311 | $139,053 | -$312,053 | $5,329,429 | $2,546,881 |
| 5 | $8,112,600 | $144,339 | -$307,252 | $5,250,260 | $2,862,340 |
| 6 | $8,355,978 | $149,811 | -$302,276 | $5,165,653 | $3,190,325 |
| 7 | $8,606,657 | $155,476 | -$297,120 | $5,075,237 | $3,531,420 |
| 8 | $8,864,857 | $161,340 | -$291,778 | $4,978,612 | $3,886,245 |
| 9 | $9,130,803 | $167,411 | -$286,243 | $4,875,351 | $4,255,452 |
| 10 | $9,404,727 | $173,694 | -$280,508 | $4,764,999 | $4,639,728 |
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.