20421 SW 118th Ave
Miami, FL 33177 · single_family · For Sale · 58 days on market
Asking price$575,000
3 beds 1 baths 1,195 sqft
Suggested offer$477,236$97,764 above the est. market value of $477,236.
View on Realtor.com →Listed by Claudia Garcia · Firm Luxury Realty INC.
Typesingle_family
Built1970
Price / sqft$481
Est. value (own analysis)$477,236
Rent estimate (own analysis)$3,100/mo
HOANone
1 / 3
Show every detail
Statusfor_sale
Listed date2026-07-06
Removed date—
MLSMiamiMLS #A12048578
Coordinates25.57639, -80.38222
Address20421 SW 118th Ave
CityMiami
StateFL
Zip33177
Listing ID5701617614
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33177)
Typical home value (ZHVI)$574,510
Typical rent (ZORI)$2,784/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 | $575,000 |
| Down payment (20.0%) | $115,000 |
| Loan amount | $460,000 |
| Closing costs (5.0%) | $28,750 |
| Total cash to close | $143,750 |
| Income | |
| Rent (comp-derived) | $3,100$37,200 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,852$34,224 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $910$10,925 |
| Insurance (placeholder 0.8% of price) | $383$4,600 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $155$1,860 |
| Total operating expenses | $1,449$17,385 |
| 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) | $155$1,860 |
| 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 | 3 | 2 | 1,334 | $3,100 | 2026-08-19 | — | |
| single_family | 3 | 2 | 1,350 | $5,000 | 2026-08-13 | — | |
| single_family | 3 | 2 | 1,367 | $3,200 | 2026-08-11 | — | |
| single_family | 3 | 2 | 1,249 | $2,940 | 2026-07-24 | — | |
| single_family | 3 | 1 | 1,125 | $3,200 | 2026-07-21 | — | |
| single_family | 3 | 2 | 1,571 | $3,550 | 2026-07-21 | — | |
| single_family | 3 | 2 | 1,524 | $3,900 | 2026-07-20 | — | |
| single_family | 3 | 2 | 1,200 | $2,400 | 2026-07-13 | — | |
| single_family | 3 | 2 | 1,268 | $4,000 | 2026-07-06 | — | |
| single_family | 3 | 2 | 1,318 | $3,100 | 2026-06-30 | — | |
| single_family | 3 | 2 | 1,236 | $3,700 | 2026-06-26 | — | |
| single_family | 3 | 2 | 1,539 | $3,500 | 2026-06-25 | — | |
| single_family | 3 | 1 | 1,568 | $2,400 | 2026-05-21 | — | |
| single_family | 3 | 3 | 1,425 | $2,950 | 2026-05-04 | — | |
| single_family | 3 | 2 | 1,445 | $3,030 | — | — | |
| single_family | 3 | 2 | 1,303 | $3,060 | — | — | |
| single_family | 3 | 3 | 1,567 | $3,200 | 2026-08-24 | — | |
| single_family | 3 | 2 | 1,486 | $3,200 | — | — | |
| single_family | 3 | 2 | 1,430 | $3,100 | — | — | |
| single_family | 3 | 2 | 1,267 | $3,100 | — | — | |
| single_family | 3 | 1 | 1,188 | $2,900 | 2026-08-25 | — |
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 |
|---|---|---|---|---|---|---|
| 16907 SW 142nd Pl | single_family | 3 | 2 | 1,406 | $552,500 | 2026-09-02 |
| 18021 SW 138th Pl | single_family | 3 | 2 | 1,207 | $507,000 | 2026-08-28 |
| 12181 SW 215th St | single_family | 3 | 2 | — | $425,000 | 2026-08-26 |
| 14291 SW 171st Ter | single_family | 3 | 2 | 1,171 | $500,000 | 2026-08-25 |
| 17570 SW 142nd Ct | single_family | 3 | 2 | 1,144 | $520,000 | 2026-08-24 |
| 11775 SW 173rd Ter | single_family | 3 | 2 | 1,564 | $560,000 | 2026-08-21 |
| 17075 SW 145th Ave | single_family | 3 | 2 | 1,770 | $715,000 | 2026-08-18 |
| 12110 SW 168th St | single_family | 3 | 1 | 1,164 | $575,000 | 2026-08-18 |
| 19521 SW 128th Ct | single_family | 3 | 2 | 2,645 | $780,000 | 2026-08-17 |
| 14365 SW 172nd Ln | single_family | 3 | 2 | 1,539 | $589,000 | 2026-08-17 |
| 14490 SW 180th St | single_family | 3 | 2 | 1,486 | $615,000 | 2026-08-10 |
| 12325 SW 192nd Ter | single_family | 3 | 2 | 1,604 | $586,000 | 2026-08-07 |
| 12021 SW 174th St | single_family | 3 | 2 | 2,598 | $569,990 | 2026-08-07 |
| 12031 SW 172nd St | single_family | 3 | 2 | 1,878 | $750,000 | 2026-08-07 |
| 11750 SW 169th Ter | single_family | 3 | 2 | 1,410 | $660,000 | 2026-08-06 |
| 14368 SW 165th St | single_family | 3 | 2 | 1,725 | $680,000 | 2026-08-04 |
| 16944 SW 144th Pl | single_family | 3 | 2 | 1,604 | $634,000 | 2026-08-04 |
| 18250 SW 139th Ct | single_family | 3 | 2 | 1,300 | $550,000 | 2026-08-03 |
| 19757 SW 124th Ave | single_family | 3 | 2 | 1,349 | $590,000 | 2026-08-03 |
| 11970 SW 177th Ter | single_family | 3 | 3 | 1,535 | $690,000 | 2026-07-30 |
| 17403 SW 142nd Pl | single_family | 3 | 2 | 1,393 | $575,000 | 2026-07-30 |
| 12320 SW 202nd Ter | single_family | 3 | 2 | 1,367 | $445,000 | 2026-07-24 |
| 19707 SW 123rd Ct | single_family | 3 | 2 | 1,462 | $610,900 | 2026-07-15 |
| 16831 SW 139th Pl | single_family | 3 | 2 | 1,171 | $500,000 | 2026-07-10 |
| 18133 SW 144th Pl | single_family | 3 | 2 | 1,486 | $650,000 | 2026-07-09 |
| 14443 SW 172nd Ln | single_family | 3 | 2 | 1,522 | $655,000 | 2026-07-09 |
| 11802 SW 188th Ter | single_family | 3 | 2 | 1,601 | $412,000 | 2026-07-08 |
| 21003 SW 124th Avenue Rd | single_family | 3 | 2 | 1,231 | $535,000 | 2026-07-08 |
| 20845 SW 122nd Ct | single_family | 3 | 2 | 1,350 | $519,900 | 2026-07-08 |
| 12321 SW 214th Ter | single_family | 3 | 2 | 1,083 | $445,000 | 2026-07-07 |
| 12030 SW 191st St | single_family | 3 | 2 | 1,216 | $578,000 | 2026-07-02 |
| 16362 SW 139th Ave | single_family | 3 | 3 | 1,596 | $600,000 | 2026-07-01 |
| 13731 SW 173rd Ter | single_family | 3 | 3 | 1,662 | $649,000 | 2026-06-29 |
| 12554 SW 211th Ter | single_family | 3 | 2 | 1,435 | $578,000 | 2026-06-25 |
| 19050 SW 125th Ave | single_family | 3 | 2 | 2,124 | $600,000 | 2026-06-25 |
| 20630 SW 125th Ave | single_family | 3 | 2 | 1,735 | $300,000 | 2026-06-25 |
| 20125 SW 124th Ave | single_family | 3 | 2 | 1,231 | $535,000 | 2026-06-25 |
| 12231 SW 191st Ter | single_family | 3 | 1 | 1,298 | $495,000 | 2026-06-23 |
| 12900 SW 189th St | single_family | 3 | 3 | 2,109 | $840,000 | 2026-06-22 |
| 12006 SW 210th Ter | single_family | 3 | 2 | 1,365 | $545,000 | 2026-06-22 |
| 20723 SW 119th Pl | single_family | 3 | 2 | 1,767 | $575,000 | 2026-06-18 |
| 18700 SW 117th Ave | single_family | 3 | 2 | 1,540 | $560,000 | 2026-06-18 |
| 19531 SW 133rd Ave | single_family | 3 | 2 | 1,728 | $745,000 | 2026-06-17 |
| 12201 SW 194th Ter | single_family | 3 | 2 | 1,125 | $530,000 | 2026-06-16 |
| 21131 SW 128th Ct | single_family | 3 | 2 | 1,794 | $710,000 | 2026-06-15 |
| 19234 SW 121st Ct | single_family | 3 | 3 | 1,244 | $615,000 | 2026-06-11 |
| 20402 SW 119th Ave | single_family | 3 | 2 | 1,195 | $535,000 | 2026-06-11 |
| 12051 SW 178th Ter | single_family | 3 | 1 | 1,722 | $430,000 | 2026-06-10 |
| 13910 SW 163rd St | single_family | 3 | 3 | 1,596 | $565,000 | 2026-06-10 |
| 11761 SW 171st Ter | single_family | 3 | 2 | 1,626 | $449,900 | 2026-06-10 |
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 |
|---|---|---|---|---|---|---|
| 13931 SW 156th Ter | single_family | 3 | 2 | 1,536 | $720,000 | — |
| 19100 SW 132nd Pl | single_family | 3 | 3 | 2,137 | $899,999 | — |
| 19422 SW 119th Ct | single_family | 3 | 2 | 1,705 | $1,018,000 | — |
| 17184 SW 138th Ct | townhomes | 3 | 2 | 1,380 | $450,000 | — |
| 21483 SW 132nd Pl | single_family | 3 | 3 | 1,959 | $765,000 | — |
| 12382 SW 213th Ter | single_family | 3 | 2 | 1,539 | $649,000 | — |
| 15771 SW 137th Ave Apt 201 | condos | 3 | 2 | 1,120 | $329,900 | — |
| 13763 SW 160th St | single_family | 3 | 3 | 1,440 | $435,000 | — |
10-year hold projection
IRR0.6%
Equity multiple1.09x
Total return (10yr)$88,230
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $592,250 | $16,839 | -$20,494 | $455,013 | $137,237 |
| 2 | $610,018 | $17,431 | -$19,948 | $449,683 | $160,335 |
| 3 | $628,318 | $18,043 | -$19,384 | $443,987 | $184,331 |
| 4 | $647,168 | $18,676 | -$18,800 | $437,900 | $209,268 |
| 5 | $666,583 | $19,330 | -$18,196 | $431,395 | $235,188 |
| 6 | $686,580 | $20,005 | -$17,572 | $424,443 | $262,137 |
| 7 | $707,177 | $20,704 | -$16,926 | $417,014 | $290,163 |
| 8 | $728,393 | $21,426 | -$16,258 | $409,075 | $319,318 |
| 9 | $750,245 | $22,172 | -$15,567 | $400,590 | $349,654 |
| 10 | $772,752 | $22,943 | -$14,853 | $391,523 | $381,229 |
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.