1300 W 47th Pl Apt 218A
Hialeah, FL 33012 · condos · For Sale · 127 days on market
Asking price$219,990
1 beds 2 baths 770 sqft
Suggested offer$202,079$17,911 above the est. market value of $202,079.
View on Realtor.com →Listed by Marielvi Prato · Brickell Realty Group, LLC
Typecondos
Built1972
Price / sqft$286
Est. value (own analysis)$202,079
Rent estimate (own analysis)$1,875/mo
HOA$313/mo
1 / 20
Show every detail
Statusfor_sale
Listed date2026-04-28
Removed date—
MLSMiamiMLS #A12009284
Coordinates25.86469, -80.30901
Address1300 W 47th Pl Apt 218A
CityHialeah
StateFL
Zip33012
Listing ID5848132381
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33012)
Typical home value (ZHVI)$385,585
Typical rent (ZORI)$2,270/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 | $219,990 |
| Down payment (20.0%) | $43,998 |
| Loan amount | $175,992 |
| Closing costs (5.0%) | $11,000 |
| Total cash to close | $54,998 |
| Income | |
| Rent (comp-derived) | $1,875$22,500 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,725$20,700 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $348$4,180 |
| Insurance (placeholder 0.8% of price) | $147$1,760 |
| HOA dues | $313$3,756 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $94$1,125 |
| Total operating expenses | $902$10,821 |
| 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) | $94$1,125 |
| 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 |
|---|---|---|---|---|---|---|---|
| apartment | 1 | 1 | 504 | $1,650 | 2025-07-28 | — | |
| apartment | 1 | 1.5 | 750 | $1,750 | 2025-08-05 | — | |
| apartment | 1 | 1 | 504 | $1,800 | 2025-08-22 | — | |
| apartment | 1 | 1 | 656 | $1,966 | 2025-03-08 | — | |
| apartment | 1 | 1 | 700 | $1,900 | 2026-08-19 | — | |
| condos | 1 | 1 | 729 | $1,700 | 2026-06-24 | — | |
| condos | 1 | 1 | 591 | $1,730 | 2026-08-24 | — | |
| condos | 1 | 1 | 625 | $1,750 | 2026-07-09 | — | |
| condos | 1 | 1 | 660 | $1,750 | 2026-07-21 | — | |
| condos | 1 | 1 | 583 | $1,750 | 2026-08-12 | — | |
| condos | 1 | 2 | 770 | $1,780 | 2026-08-24 | — | |
| condos | 1 | 1 | 583 | $1,686 | 2026-08-19 | — | |
| apartment | 1 | 1 | 602 | $1,750 | 2026-02-08 | — | |
| condos | 1 | 1 | 591 | $1,700 | 2026-07-29 | — | |
| apartment | 1 | 1 | 712 | $1,850 | 2026-08-18 | — | |
| condos | 1 | 2 | 810 | $1,800 | 2026-08-10 | — | |
| apartment | 1 | 1 | 516 | $1,800 | 2026-06-27 | — | |
| condos | 1 | 1 | 597 | $1,675 | 2026-08-17 | — | |
| apartment | 1 | 1 | 615 | $2,100 | 2025-09-29 | — | |
| apartment | 1 | 1 | 700 | $1,950 | 2026-04-29 | — | |
| condos | 1 | 1 | 790 | $1,785 | 2026-07-22 | — | |
| condos | 1 | 1 | 597 | $1,650 | 2026-06-08 | — | |
| apartment | 1 | 1 | 712 | $1,750 | 2025-11-21 | — | |
| apartment | 1 | 1 | 660 | $1,950 | 2026-07-27 | — | |
| apartment | 1 | 1 | 600 | $1,600 | 2026-05-22 | — | |
| apartment | 1 | 1 | 680 | $1,650 | 2026-08-20 | — | |
| apartment | 1 | 1 | 800 | $2,171 | — | — | |
| apartment | 1 | 1 | 800 | $2,193 | — | — | |
| apartment | 1 | 1 | 800 | $2,164 | — | — | |
| apartment | 1 | 2 | 810 | $2,197 | — | — | |
| apartment | 1 | 1 | 800 | $2,171 | — | — | |
| apartment | 1 | 2 | 810 | $2,219 | — | — | |
| apartment | 1 | 2 | 810 | $2,219 | — | — | |
| apartment | 1 | 1 | 840 | $2,328 | — | — | |
| apartment | 1 | 1 | 505 | $2,095 | — | — | |
| apartment | 1 | 1 | 660 | $2,340 | — | — | |
| apartment | 1 | 1 | 660 | $2,340 | — | — | |
| apartment | 1 | 1 | 660 | $2,340 | — | — | |
| apartment | 1 | 1 | 690 | $1,999 | 2026-08-07 | — | |
| apartment | 1 | 1 | 825 | $1,850 | — | — | |
| apartment | 1 | 1 | 825 | $1,850 | — | — | |
| apartment | 1 | 1 | 825 | $1,950 | — | — | |
| apartment | 1 | 2 | 810 | $2,197 | — | — | |
| apartment | 1 | 1 | 840 | $2,350 | — | — | |
| apartment | 1 | 2 | 810 | $2,219 | — | — | |
| apartment | 1 | 1 | 670 | $2,099 | 2026-06-29 | — | |
| apartment | 1 | 1 | 670 | $1,990 | 2025-06-23 | — | |
| apartment | 1 | 1 | 720 | $2,180 | 2025-08-06 | — | |
| apartment | 1 | 1 | 625 | $1,775 | 2026-08-15 | — | |
| apartment | 1 | 1 | 625 | $1,750 | 2026-08-27 | — | |
| condos | 1 | 1 | 745 | $1,730 | 2026-08-30 | — | |
| apartment | 1 | 1 | 731 | $1,900 | 2026-08-31 | — |
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 |
|---|---|---|---|---|---|---|
| 1655 W 44th Pl Apt 315 | condos | 1 | 1 | 625 | $173,900 | 2026-08-04 |
| 1805 W 56th St Apt 113 | condos | 1 | 1 | 550 | $185,000 | 2026-07-28 |
| 1725 W 60th St Apt F330 | condos | 1 | 1 | 790 | $190,000 | 2026-07-15 |
| 1825 W 44th Pl Apt 206 | condos | 1 | 1 | 712 | $200,000 | 2026-05-29 |
| 1280 W 54th St Apt 308B | condos | 1 | 1 | 583 | $165,000 | 2026-05-12 |
| 1154 W 35th St Apt 221 | condos | 1 | 1 | 591 | $160,000 | 2026-05-07 |
| 1950 W 54th St Apt 313 | condos | 1 | 1 | 864 | $179,900 | 2026-03-19 |
| 1900 W 54th St Apt 213 | condos | 1 | 1 | 820 | $184,000 | 2026-03-04 |
| 1255 W 49th Pl Apt H202 | condos | 1 | 1 | 516 | $175,000 | 2026-02-03 |
| 6070 W 19th Ave Apt 110 | condos | 1 | 1 | 729 | $177,000 | 2026-01-15 |
| 1750 W 56th St Apt 231 | condos | 1 | 1 | 777 | $165,000 | 2025-12-30 |
| 6190 W 19th Ave Apt 212 | condos | 1 | 1 | 700 | $175,000 | 2025-12-16 |
| 1225 W 35th St Apt 14A | condos | 1 | 1 | 675 | $160,000 | 2025-11-26 |
| 1154 W 35th St Apt 231 | condos | 1 | 1 | 591 | $170,000 | 2025-11-21 |
| 5775 W 20th Ave Apt 213 | condos | 1 | 1 | 725 | $188,000 | 2025-11-12 |
| 6130 W 19th Ave Apt 212 | condos | 1 | 1 | 700 | $185,900 | 2025-09-30 |
| 1900 W 54th St Apt 113 | condos | 1 | 1 | 820 | $195,000 | 2025-09-18 |
| 6130 W 19th Ave Apt 215 | condos | 1 | 1 | 700 | $199,000 | 2025-09-10 |
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 |
|---|---|---|---|---|---|---|
| 6095 W 18th Ave Apt S314 | condos | 1 | 1 | 660 | $199,998 | — |
| 1305 W 46th St Apt 108 | condos | 1 | 1 | 743 | $187,000 | — |
| 6095 W 18th Ave Apt S306 | condos | 1 | 1 | 778 | $190,000 | — |
| 6095 W 18th Ave Apt S219 | condos | 1 | 1 | 660 | $199,000 | — |
| 1975 W 44th Pl Unit 310 | condos | 1 | 2 | 808 | $175,000 | — |
| 1855 W 60th St Apt 407 | condos | 1 | 2 | 741 | $195,000 | — |
| 1725 W 60th St Apt F126 | condos | 1 | 1 | 790 | $220,000 | — |
| 1825 W 44th Pl Apt 806 | condos | 1 | 1 | 712 | $195,000 | — |
10-year hold projection
IRR4.6%
Equity multiple1.74x
Total return (10yr)$69,610
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $226,590 | $9,879 | -$4,817 | $174,084 | $52,506 |
| 2 | $233,387 | $10,230 | -$4,495 | $172,045 | $61,343 |
| 3 | $240,389 | $10,592 | -$4,161 | $169,866 | $70,523 |
| 4 | $247,601 | $10,967 | -$3,816 | $167,537 | $80,064 |
| 5 | $255,029 | $11,354 | -$3,459 | $165,048 | $89,981 |
| 6 | $262,680 | $11,754 | -$3,090 | $162,388 | $100,291 |
| 7 | $270,560 | $12,168 | -$2,708 | $159,546 | $111,014 |
| 8 | $278,677 | $12,596 | -$2,313 | $156,508 | $122,168 |
| 9 | $287,037 | $13,038 | -$1,904 | $153,262 | $133,775 |
| 10 | $295,648 | $13,495 | -$1,481 | $149,793 | $145,855 |
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.