59 E 10th St
Hialeah, FL 33010 · multi_family · For Sale · 68 days on market
Asking price$769,000
4 beds 2 baths 1,512 sqft
Suggested offer$536,631$232,369 above the est. market value of $536,631.
View on Realtor.com →Listed by Fredni Vilarino · The Source Commercial Realty LLC
Typemulti_family
Built1950
Price / sqft$509
Est. value (Zillow ZIP avg)$536,631
Rent estimate (building total, own analysis)$3,780/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood7/10severe$Air2/10MinorWildfire1/10Minimal
1 / 14
Show every detail
Statusfor_sale
Listed date2026-06-27
Removed date—
MLSMiamiMLS #A12043603
Coordinates25.83114, -80.28038
Address59 E 10th St
CityHialeah
StateFL
Zip33010
Listing ID5656020548
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33010)
Typical home value (ZHVI)$536,631
Typical rent (ZORI)$2,166/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 | $769,000 |
| Down payment (20.0%) | $153,800 |
| Loan amount | $615,200 |
| Closing costs (5.0%) | $38,450 |
| Total cash to close | $192,250 |
| Income | |
| Rent (estimate) | $3,780$45,360 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,478$41,731 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,218$14,611 |
| Insurance (est. scaled by flood & wind risk) | $1,000$11,996 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $189$2,268 |
| Total operating expenses | $2,406$28,875 |
| 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) | $189$2,268 |
| 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.
No active rental listings cached yet for this bedroom count.
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.
No recent recorded sales cached yet for this ZIP.
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 |
|---|---|---|---|---|---|---|
| 334 E 11th St | single_family | 4 | 3 | 1,558 | $570,000 | — |
| 861 NE 1st Pl | single_family | 4 | 4 | 1,766 | $650,000 | — |
| 820 E 10th Ave | single_family | 4 | 2 | 936 | $675,000 | — |
| 210 E 10th St | multi_family | 4 | 2 | 1,850 | $699,000 | — |
| 419 SE 3rd St | single_family | 4 | 3 | 1,651 | $647,000 | — |
| 760 W 23rd St | single_family | 4 | 3 | 2,097 | $825,000 | — |
| 2330 W 6th Ct | single_family | 4 | 3 | 1,307 | $725,000 | — |
| 674 W 23rd St | single_family | 4 | 2 | 2,091 | $619,000 | — |
10-year hold projection
IRR-2.8%
Equity multiple0.54x
Total return (10yr)$11,130
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $792,070 | $12,856 | -$36,853 | $608,530 | $183,540 |
| 2 | $815,832 | $13,386 | -$36,380 | $601,402 | $214,430 |
| 3 | $840,307 | $13,935 | -$35,889 | $593,784 | $246,523 |
| 4 | $865,516 | $14,505 | -$35,379 | $585,643 | $279,873 |
| 5 | $891,482 | $15,096 | -$34,849 | $576,943 | $314,538 |
| 6 | $918,226 | $15,708 | -$34,299 | $567,646 | $350,580 |
| 7 | $945,773 | $16,343 | -$33,729 | $557,711 | $388,062 |
| 8 | $974,146 | $17,000 | -$33,137 | $547,093 | $427,054 |
| 9 | $1,003,371 | $17,682 | -$32,523 | $535,745 | $467,625 |
| 10 | $1,033,472 | $18,388 | -$31,885 | $523,619 | $509,853 |
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.