6741 NW 6th Ct
Miami, FL 33150 · multi_family · For Sale · 126 days on market
Asking price$539,000
4 beds 3 baths 2,085 sqft
Listed by Juan Arreaza Bustamante · Certezza Realty Llc
Typemulti_family
Built1946
Price / sqft$259
Est. value (own analysis)$833,371
Rent estimate (building total, own analysis)$4,533/mo
HOANone
1 / 24
Show every detail
Statusfor_sale
Listed date2026-04-29
Removed date—
MLSMiamiMLS #A12009297
Coordinates25.83675, -80.20770
Address6741 NW 6th Ct
CityMiami
StateFL
Zip33150
Listing ID5800310609
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33150)
Typical home value (ZHVI)$453,432
Typical rent (ZORI)$2,416/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 | $539,000 |
| Down payment (20.0%) | $107,800 |
| Loan amount | $431,200 |
| Closing costs (5.0%) | $26,950 |
| Total cash to close | $134,750 |
| Income | |
| Rent (estimate) | $4,533$54,391 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,170$50,040 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $853$10,241 |
| Insurance (placeholder 0.8% of price) | $359$4,312 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $227$2,720 |
| Total operating expenses | $1,439$17,273 |
| 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) | $227$2,720 |
| 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
Widened to city-wide. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| multi_family | 4 | 2 | 1,686 | $3,400 | 2026-08-24 | — |
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 |
|---|---|---|---|---|---|---|
| 6810 NW 2nd Ct | multi_family | 4 | 2 | 2,102 | $590,000 | 2026-08-07 |
| 15 NW 70th St | multi_family | 4 | 2 | 1,555 | $510,000 | 2026-06-16 |
| 50 NW 71st St Apt 4 | multi_family | 4 | 4 | 1,600 | $740,000 | 2026-06-02 |
| 1064 NW 103rd St | multi_family | 4 | 3 | 1,792 | $570,000 | 2026-06-02 |
| 6720 NW 4th Ave | multi_family | 4 | 1 | 1,320 | $537,500 | 2026-03-11 |
| 1052 NW 103rd St | multi_family | 4 | 2 | 1,740 | $580,000 | 2026-03-11 |
| 244 NW 73rd Ter | multi_family | 4 | 3 | 2,105 | $969,000 | 2026-02-11 |
| 6844 NW 5th Ave | multi_family | 4 | 2 | 1,400 | $565,000 | 2025-12-02 |
| 9162284355 | multi_family | 4 | 2 | 1,326 | $530,000 | 2025-09-08 |
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 |
|---|---|---|---|---|---|---|
| 414 NW 84th Ter Unit 414 | townhomes | 4 | 2 | 1,410 | $248,000 | — |
| 460 NW 82nd Ter | single_family | 4 | 3 | 1,738 | $579,000 | — |
| 948 NW 84th Ter | single_family | 4 | 2 | 1,360 | $550,000 | — |
| 7770 NW 9th Ave | multi_family | 4 | 2 | 1,342 | $560,000 | — |
| 8454 NW 4th Ave Unit 8454 | condos | 4 | 3 | 1,660 | $300,000 | — |
| 8440 NW 4th Ave Unit 8440 | condos | 4 | 3 | 1,660 | $300,000 | — |
| 836 NW 98th St | multi_family | 4 | 2 | 1,482 | $599,000 | — |
| 578 NW 97th St | single_family | 4 | 2 | 1,368 | $530,000 | — |
10-year hold projection
IRR9.3%
Equity multiple2.46x
Total return (10yr)$266,713
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $555,170 | $32,767 | -$3,204 | $426,525 | $128,645 |
| 2 | $571,825 | $33,837 | -$2,203 | $421,529 | $150,297 |
| 3 | $588,980 | $34,940 | -$1,169 | $416,189 | $172,791 |
| 4 | $606,649 | $36,079 | -$101 | $410,483 | $196,166 |
| 5 | $624,849 | $37,255 | $1,001 | $404,385 | $220,463 |
| 6 | $643,594 | $38,468 | $2,139 | $397,869 | $245,725 |
| 7 | $662,902 | $39,720 | $3,314 | $390,905 | $271,997 |
| 8 | $682,789 | $41,011 | $4,526 | $383,462 | $299,327 |
| 9 | $703,273 | $42,344 | $5,779 | $375,509 | $327,764 |
| 10 | $724,371 | $43,720 | $7,071 | $367,009 | $357,362 |
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.