1015 Bayamo Ave
Coral Gables, FL 33146 · single_family · For Sale · 20 days on market
Asking price$4,495,000
5 beds 4 baths 3,317 sqft
Suggested offer$3,388,658$1,106,342 above the est. market value of $3,388,658.
View on Realtor.com →Listed by Bea Citron · Compass Florida, LLC.
Typesingle_family
Built1954
Price / sqft$1355
Est. value (own analysis)$3,388,658
Rent estimate (own analysis)$20,000/mo
HOANone
1 / 25
Show every detail
Statusfor_sale
Listed date2026-08-13
Removed date—
MLSMiamiMLS #A12070154
Coordinates25.70958, -80.27126
Address1015 Bayamo Ave
CityCoral Gables
StateFL
Zip33146
Listing ID5689571269
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 | $4,495,000 |
| Down payment (20.0%) | $899,000 |
| Loan amount | $3,596,000 |
| Closing costs (5.0%) | $224,750 |
| Total cash to close | $1,123,750 |
| Income | |
| Rent (comp-derived) | $20,000$240,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $18,400$220,800 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $7,117$85,405 |
| Insurance (placeholder 0.8% of price) | $2,997$35,960 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,000$12,000 |
| Total operating expenses | $11,114$133,365 |
| 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) | $1,000$12,000 |
| 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
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 | 5 | 5 | 5,688 | $20,000 | 2026-04-01 | — | |
| single_family | 5 | 4 | 3,734 | $16,000 | 2026-05-29 | — | |
| single_family | 5 | 5 | 4,313 | $29,500 | 2026-05-08 | — |
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 |
|---|---|---|---|---|---|---|
| 6825 Riviera Dr | single_family | 5 | 4 | 3,401 | $2,675,000 | 2026-07-14 |
| 1426 Robbia Ave | single_family | 5 | 3 | 2,912 | $3,200,000 | 2026-06-17 |
| 1515 Urbino Ave | single_family | 5 | 7 | 4,111 | $5,100,000 | 2026-05-29 |
| 4819 University Dr | single_family | 5 | 4 | 3,451 | $3,850,000 | 2026-04-16 |
| 6636 Riviera Dr | single_family | 5 | 6 | 6,299 | $8,000,000 | 2026-04-03 |
| 4144 Pinta Ct | single_family | 5 | 4 | 4,329 | $5,200,000 | 2026-03-09 |
| 1033 Hardee Rd | single_family | 5 | 5 | 3,432 | $3,500,000 | 2026-01-20 |
| 1522 Zuleta Ave | single_family | 5 | 3 | 2,599 | $1,675,000 | 2025-11-12 |
| 1511 Alegriano Ave | single_family | 5 | 6 | 3,842 | $3,925,000 | 2025-10-29 |
| 1510 Sarria Ave | single_family | 5 | 5 | 3,360 | $3,025,000 | 2025-09-26 |
| 5008 Alhambra Cir | single_family | 5 | 5 | 2,630 | $1,337,500 | 2025-09-19 |
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 |
|---|---|---|---|---|---|---|
| 4041 S Le Jeune Rd | single_family | 5 | 6 | 4,208 | $7,550,000 | — |
| 1220 S Alhambra Cir | single_family | 5 | 6 | 4,074 | $5,950,000 | — |
| 4128 Pinta Ct | single_family | 5 | 5 | 3,672 | $4,300,000 | — |
| 5111 Alhambra Cir | single_family | 5 | 6 | 4,214 | $5,750,000 | — |
| 4001 Santa Maria St | single_family | 5 | 4 | 3,166 | $3,800,000 | — |
| 6900 Barquera St | single_family | 5 | 6 | 4,993 | $5,290,000 | — |
| 4716 University Dr | single_family | 5 | 4 | 4,024 | $4,100,000 | — |
| 475 Amalfi Ave | single_family | 5 | 5 | 5,084 | $7,350,000 | — |
10-year hold projection
IRR-2.0%
Equity multiple0.67x
Total return (10yr)$210,800
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $4,629,850 | $87,435 | -$201,871 | $3,557,011 | $1,072,839 |
| 2 | $4,768,746 | $90,725 | -$198,881 | $3,515,345 | $1,253,400 |
| 3 | $4,911,808 | $94,130 | -$195,784 | $3,470,818 | $1,440,990 |
| 4 | $5,059,162 | $97,655 | -$192,574 | $3,423,233 | $1,635,929 |
| 5 | $5,210,937 | $101,302 | -$189,250 | $3,372,381 | $1,838,556 |
| 6 | $5,367,265 | $105,077 | -$185,806 | $3,318,036 | $2,049,229 |
| 7 | $5,528,283 | $108,984 | -$182,238 | $3,259,959 | $2,268,324 |
| 8 | $5,694,132 | $113,027 | -$178,543 | $3,197,894 | $2,496,237 |
| 9 | $5,864,955 | $117,211 | -$174,717 | $3,131,567 | $2,733,388 |
| 10 | $6,040,904 | $121,539 | -$170,753 | $3,060,686 | $2,980,218 |
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.