Miami, FL 33174 · condos · For Sale · 12 days on market
Asking price$190,000
1 beds 1 baths 667 sqft
Listed by Jorge Osores · Amerasia Intl Re Invest Servic
Typecondos
Built1973
Price / sqft$285
Est. value (own analysis)$241,501
Rent estimate (own analysis)$1,775/mo
HOA$319/mo
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 4
Show every detail
Statusfor_sale
Listed date2026-08-21
Removed date—
MLSMiamiMLS #A12075533
Coordinates25.76987, -80.34956
Address
CityMiami
StateFL
Zip33174
Listing ID5663614577
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33174)
Typical home value (ZHVI)$448,390
Typical rent (ZORI)$2,762/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 | $190,000 |
| Down payment (20.0%) | $38,000 |
| Loan amount | $152,000 |
| Closing costs (5.0%) | $9,500 |
| Total cash to close | $47,500 |
| Income | |
| Rent (comp-derived) | $1,775$21,300 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,633$19,596 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $301$3,610 |
| Insurance (est. scaled by flood & wind risk) | $203$2,432 |
| HOA dues | $319$3,828 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $89$1,065 |
| Total operating expenses | $911$10,935 |
| 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) | $89$1,065 |
| 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 | 1 | 1 | 858 | $2,545 | 2025-02-19 | — | |
| condos | 1 | 1 | 667 | $1,750 | 2026-08-10 | — | |
| condos | 1 | 1 | 614 | $1,750 | 2026-08-08 | — | |
| condos | 1 | 1 | 614 | $1,800 | 2026-05-06 | — | |
| condos | 1 | 1 | 465 | $1,725 | 2026-03-25 | — | |
| condos | 1 | 1 | 776 | $2,000 | 2026-08-23 | — | |
| condos | 1 | 1 | 667 | $1,725 | 2026-08-25 | — | |
| apartment | 1 | 1 | 640 | $1,954 | — | — | |
| apartment | 1 | 1 | 640 | $1,969 | — | — | |
| apartment | 1 | 1 | 700 | $1,600 | 2026-08-27 | — |
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 |
|---|---|---|---|---|---|---|
| 9520 SW 8th St Apt 121 | condos | 1 | 1 | 641 | $240,000 | 2026-09-01 |
| 9520 SW 8th St Apt 119 | condos | 1 | 1 | 641 | $225,000 | 2026-04-27 |
| 9405 W Flagler St Apt D205 | condos | 1 | 1 | 465 | $150,000 | 2026-01-23 |
| 8764 SW 12th St Apt 107 | condos | 1 | 1 | 670 | $250,000 | 2025-11-20 |
| 10745 SW 3rd St Apt 8 | condos | 1 | 1 | 640 | $165,000 | 2025-10-17 |
| 8788 SW 12th St Apt 103 | condos | 1 | 1 | 670 | $252,500 | 2025-10-15 |
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 |
|---|---|---|---|---|---|---|
| 9310 W Flagler St Apt 110A | condos | 1 | 1 | 614 | $239,900 | — |
| 9401 SW 4th St Apt 104 | condos | 1 | 1 | 776 | $185,000 | — |
| 9520 SW 8th St Apt 121 | condos | 1 | 1 | 641 | $240,000 | — |
| 9350 W Flagler St Unit 105A | condos | 1 | 1 | 614 | $225,000 | — |
| 9405 W Flagler St Apt D105 | condos | 1 | 1 | 465 | $230,000 | — |
| 9411 SW 4th St Apt 404 | condos | 1 | 1 | 776 | $190,000 | — |
10-year hold projection
IRR4.7%
Equity multiple1.76x
Total return (10yr)$60,962
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $195,700 | $8,661 | -$4,125 | $150,352 | $45,348 |
| 2 | $201,571 | $8,976 | -$3,838 | $148,591 | $52,980 |
| 3 | $207,618 | $9,301 | -$3,540 | $146,709 | $60,909 |
| 4 | $213,847 | $9,637 | -$3,231 | $144,697 | $69,149 |
| 5 | $220,262 | $9,985 | -$2,912 | $142,548 | $77,714 |
| 6 | $226,870 | $10,345 | -$2,581 | $140,251 | $86,619 |
| 7 | $233,676 | $10,717 | -$2,239 | $137,796 | $95,880 |
| 8 | $240,686 | $11,102 | -$1,885 | $135,173 | $105,514 |
| 9 | $247,907 | $11,500 | -$1,519 | $132,369 | $115,538 |
| 10 | $255,344 | $11,912 | -$1,140 | $129,373 | $125,971 |
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.