1015 NE 114th St
Biscayne Park, FL 33161 · single_family · For Sale · 23 days on market
Asking price$2,600,000
5 beds 4 baths 3,058 sqft
Suggested offer$1,151,934$1,448,066 above the est. market value of $1,151,934.
View on Realtor.com →Listed by Juan Zuluaga · Coldwell Banker Realty
Typesingle_family
Built2026
Price / sqft$850
Est. value (own analysis)$1,151,934
Rent estimate (own analysis)$12,000/mo
HOANone
1 / 48
Show every detail
Statusfor_sale
Listed date2026-08-10
Removed date—
MLSMiamiMLS #A12067429
Coordinates25.88073, -80.17734
Address1015 NE 114th St
CityBiscayne Park
StateFL
Zip33161
Listing ID5782303455
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33161)
Typical home value (ZHVI)$498,596
Typical rent (ZORI)$2,323/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 | $2,600,000 |
| Down payment (20.0%) | $520,000 |
| Loan amount | $2,080,000 |
| Closing costs (5.0%) | $130,000 |
| Total cash to close | $650,000 |
| Income | |
| Rent (comp-derived) | $12,000$144,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $11,040$132,480 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $4,117$49,400 |
| Insurance (placeholder 0.8% of price) | $1,733$20,800 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $600$7,200 |
| Total operating expenses | $6,450$77,400 |
| 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) | $600$7,200 |
| 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 | 4 | 2,104 | $9,250 | 2026-05-08 | — | |
| single_family | 5 | 3 | 2,572 | $14,000 | 2026-06-29 | — | |
| single_family | 5 | 3 | 2,936 | $12,000 | — | — | |
| single_family | 5 | 3 | 2,936 | $12,000 | 2026-07-30 | — |
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 |
|---|---|---|---|---|---|---|
| 14950 NE 2nd Ave | single_family | 5 | 3 | 1,991 | $750,000 | 2026-07-24 |
| 1140 NE 139th St | single_family | 5 | 3 | — | $740,000 | 2026-06-12 |
| 10760 NE 3rd Ave | single_family | 5 | 2 | 3,823 | $1,750,000 | 2026-04-24 |
| 11975 W Biscayne Canal Rd | single_family | 5 | 3 | 1,600 | $1,585,000 | 2026-04-23 |
| 14400 NE 4th Ave | single_family | 5 | 4 | 2,122 | $1,150,000 | 2026-04-13 |
| 545 NE 111th St | single_family | 5 | 3 | 1,570 | $540,000 | 2026-03-26 |
| 290 NE 108th St | single_family | 5 | 6 | 4,561 | $1,060,000 | 2026-02-10 |
| 12905 NE 4th Ave | single_family | 5 | 2 | 2,366 | $725,000 | 2025-11-20 |
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 |
|---|---|---|---|---|---|---|
| 935 NE 149th St | single_family | 5 | 4 | 2,800 | $1,350,000 | — |
| 1286 NE 110th St | multi_family | 5 | 2 | 1,868 | $750,000 | — |
| 1290 NE 110th St | multi_family | 5 | 2 | 1,882 | $750,000 | — |
| 430 NE 145th St | single_family | 5 | 3 | 2,180 | $779,000 | — |
| 348 NE 117th St | single_family | 5 | 3 | 2,513 | $1,385,000 | — |
| multi_family | 5 | 3 | — | $1,100,000 | — | |
| 161 NE 117th St | multi_family | 5 | 3 | 2,138 | $825,000 | — |
| 1053 NE 149th St | single_family | 5 | 5 | 600 | $449,000 | — |
10-year hold projection
IRR-1.6%
Equity multiple0.74x
Total return (10yr)$170,751
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $2,678,000 | $55,080 | -$112,520 | $2,057,448 | $620,552 |
| 2 | $2,758,340 | $57,119 | -$110,660 | $2,033,348 | $724,992 |
| 3 | $2,841,090 | $59,230 | -$108,735 | $2,007,592 | $833,498 |
| 4 | $2,926,323 | $61,413 | -$106,740 | $1,980,068 | $946,255 |
| 5 | $3,014,113 | $63,672 | -$104,675 | $1,950,654 | $1,063,459 |
| 6 | $3,104,536 | $66,010 | -$102,536 | $1,919,220 | $1,185,316 |
| 7 | $3,197,672 | $68,428 | -$100,322 | $1,885,627 | $1,312,045 |
| 8 | $3,293,602 | $70,929 | -$98,029 | $1,849,727 | $1,443,875 |
| 9 | $3,392,410 | $73,517 | -$95,655 | $1,811,362 | $1,581,048 |
| 10 | $3,494,183 | $76,194 | -$93,197 | $1,770,363 | $1,723,820 |
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.