3061 NW 14th St
Miami, FL 33125 · multi_family · For Sale · 132 days on market
Asking price$890,000
6 beds 4 baths 3,158 sqft
Listed by Louis Tamayo · Grass Tamayo Real Estate Group LLC
Typemulti_family
Built1950
Price / sqft$282
Est. value (own analysis)$957,664
Rent estimate (building total, own analysis)$9,032/mo
HOANone
Wind10/10Extreme$Heat9/10ExtremeFlood5/10major$Air2/10MinorWildfire1/10Minimal
1 / 58
Show every detail
Statusfor_sale
Listed date2026-04-23
Removed date—
MLSMiamiMLS #A12004982
Coordinates25.78707, -80.24543
Address3061 NW 14th St
CityMiami
StateFL
Zip33125
Listing ID5858273671
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33125)
Typical home value (ZHVI)$466,681
Typical rent (ZORI)$2,360/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 | $890,000 |
| Down payment (20.0%) | $178,000 |
| Loan amount | $712,000 |
| Closing costs (5.0%) | $44,500 |
| Total cash to close | $222,500 |
| Income | |
| Rent (estimate) | $9,032$108,383 |
| Vacancy loss (8.0%) | |
| Effective gross income | $8,309$99,712 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,409$16,910 |
| Insurance (est. scaled by flood & wind risk) | $1,038$12,460 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $452$5,419 |
| Total operating expenses | $2,899$34,789 |
| 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) | $452$5,419 |
| 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.
No active rental listings cached yet for this bedroom count.
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 |
|---|---|---|---|---|---|---|
| 119 NW 17th Pl | multi_family | 6 | 4 | 2,248 | $900,000 | 2026-07-31 |
| 1953 NW 3rd St | multi_family | 6 | 4 | 2,886 | $850,000 | 2026-07-15 |
| 1810 NW 3rd St | multi_family | 6 | 4 | 2,034 | $799,000 | 2026-07-09 |
| 1001 NW 36th Ave | multi_family | 6 | 6 | 2,688 | $967,200 | 2026-04-24 |
| 1971 NW 24th Ct | multi_family | 6 | 2 | 2,404 | $750,000 | 2025-12-22 |
| 3281 NW 14th Ter | multi_family | 6 | 3 | 2,473 | $715,000 | 2025-11-17 |
| 1053 NW 34th Ave | multi_family | 6 | 2 | 2,869 | $800,000 | 2025-10-28 |
| 1644 NW 19th Ter | multi_family | 6 | 3 | 2,442 | $717,000 | 2025-10-10 |
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 |
|---|---|---|---|---|---|---|
| 2231 NW 4th Ter | single_family | 6 | 4 | 2,128 | $749,000 | — |
| 3321 NW 19th Ter | multi_family | 6 | 4 | 2,244 | $1,180,000 | — |
| 901 NW 22nd Ct | multi_family | 6 | 4 | 2,500 | $995,000 | — |
| 1237 NW 33rd Ave | multi_family | 6 | 3 | 2,060 | $795,000 | — |
| 821 NW 36th Ave | multi_family | 6 | 3 | 2,404 | $1,040,500 | — |
| 1680 NW 22nd Ct | multi_family | 6 | 5 | 3,264 | $1,100,000 | — |
| 2262 NW 4th St | single_family | 6 | 4 | 2,802 | $666,990 | — |
| 605 NW 34th Ave | multi_family | 6 | 5 | 5,334 | $1,700,000 | — |
10-year hold projection
IRR12.8%
Equity multiple2.97x
Total return (10yr)$555,634
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $916,700 | $64,923 | $4,598 | $704,280 | $212,420 |
| 2 | $944,201 | $67,044 | $6,584 | $696,031 | $248,170 |
| 3 | $972,527 | $69,234 | $8,635 | $687,214 | $285,313 |
| 4 | $1,001,703 | $71,494 | $10,752 | $677,793 | $323,910 |
| 5 | $1,031,754 | $73,826 | $12,938 | $667,724 | $364,030 |
| 6 | $1,062,707 | $76,233 | $15,196 | $656,964 | $405,743 |
| 7 | $1,094,588 | $78,717 | $17,526 | $645,465 | $449,123 |
| 8 | $1,127,425 | $81,280 | $19,932 | $633,176 | $494,249 |
| 9 | $1,161,248 | $83,925 | $22,416 | $620,044 | $541,204 |
| 10 | $1,196,086 | $86,655 | $24,981 | $606,009 | $590,076 |
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.