7334 Pepper Pike Dr
Hialeah, FL 33015 · single_family · For Sale · 37 days on market
Asking price$520,000
2 beds 2 baths 1,308 sqft
Suggested offer$510,862$9,138 above the est. market value of $510,862.
View on Realtor.com →Listed by George Castillo · Premier Landmark Realty LLC
Typesingle_family
Built1971
Price / sqft$398
Est. value (own analysis)$510,862
Rent estimate (own analysis)$2,800/mo
HOA$55/mo
1 / 28
Show every detail
Statusfor_sale
Listed date2026-07-27
Removed date—
MLSMiamiMLS #A12060828
Coordinates25.94865, -80.32256
Address7334 Pepper Pike Dr
CityHialeah
StateFL
Zip33015
Listing ID5784826166
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33015)
Typical home value (ZHVI)$397,440
Typical rent (ZORI)$2,324/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 | $520,000 |
| Down payment (20.0%) | $104,000 |
| Loan amount | $416,000 |
| Closing costs (5.0%) | $26,000 |
| Total cash to close | $130,000 |
| Income | |
| Rent (comp-derived) | $2,800$33,600 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,576$30,912 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $823$9,880 |
| Insurance (placeholder 0.8% of price) | $347$4,160 |
| HOA dues | $55$660 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $140$1,680 |
| Total operating expenses | $1,365$16,380 |
| 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) | $140$1,680 |
| 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 | 2 | 3 | 1,105 | $2,780 | — | — | |
| single_family | 2 | 2 | 932 | $2,450 | — | — | |
| single_family | 2 | 3 | 1,150 | $2,800 | — | — | |
| single_family | 2 | 2 | 991 | $2,850 | — | — | |
| single_family | 2 | 2 | 932 | $2,900 | — | — |
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 |
|---|---|---|---|---|---|---|
| 6316 NW 173rd St | single_family | 2 | 2 | 1,090 | $490,000 | 2026-08-05 |
| 8359 NW 189th Street Rd | single_family | 2 | 2 | 1,357 | $530,000 | 2026-06-24 |
| 7820 NW 175th St | single_family | 2 | 1 | 970 | $350,000 | 2026-04-13 |
| 6052731027 | single_family | 2 | 2 | 1,582 | $369,000 | 2026-03-17 |
| 18511 NW 82nd Ct | single_family | 2 | 1 | 874 | $450,000 | 2026-01-16 |
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 |
|---|---|---|---|---|---|---|
| 6272 NW 186th St Apt 106 | condos | 2 | 2 | 950 | $259,900 | — |
| 6233 NW 170th Ter | townhomes | 2 | 2 | 1,582 | $400,000 | — |
| 17911 NW 68th Ave Apt M201 | condos | 2 | 2 | 1,417 | $145,000 | — |
| 18101 NW 68th Ave Apt B105 | condos | 2 | 2 | 1,458 | $170,000 | — |
| 7235 NW 179th St Apt 101 | condos | 2 | 2 | 883 | $210,000 | — |
| 18101 NW 68th Ave Apt E105 | condos | 2 | 2 | 1,210 | $160,000 | — |
| 17901 NW 68th Ave Apt T206 | condos | 2 | 3 | 1,376 | $210,000 | — |
| 6135 NW 186th St Apt 205 | condos | 2 | 2 | 1,004 | $289,000 | — |
10-year hold projection
IRR0.2%
Equity multiple1.03x
Total return (10yr)$72,003
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $535,600 | $14,532 | -$19,228 | $411,490 | $124,110 |
| 2 | $551,668 | $15,050 | -$18,752 | $406,670 | $144,998 |
| 3 | $568,218 | $15,585 | -$18,260 | $401,518 | $166,700 |
| 4 | $585,265 | $16,139 | -$17,750 | $396,014 | $189,251 |
| 5 | $602,823 | $16,711 | -$17,223 | $390,131 | $212,692 |
| 6 | $620,907 | $17,303 | -$16,678 | $383,844 | $237,063 |
| 7 | $639,534 | $17,915 | -$16,113 | $377,125 | $262,409 |
| 8 | $658,720 | $18,547 | -$15,530 | $369,945 | $288,775 |
| 9 | $678,482 | $19,201 | -$14,926 | $362,272 | $316,210 |
| 10 | $698,837 | $19,877 | -$14,301 | $354,072 | $344,764 |
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.