19800 SW 180th Ave Lot 131
Miami, FL 33187 · mobile · For Sale · 18 days on market
Asking price$300,000
3 beds 2 baths 1,430 sqft
Suggested offer$241,154$58,846 above the est. market value of $241,154.
View on Realtor.com →Listed by Joel Gonzalez · The MOC Group, LLC.
Typemobile
Built2003
Price / sqft$210
Est. value (own analysis)$241,154
Rent estimate (own analysis)$2,700/mo
HOA$168/mo
Wind10/10Extreme$Heat10/10ExtremeFlood5/10major$Wildfire3/10ModerateAir2/10Minor
1 / 15
Show every detail
Statusfor_sale
Listed date2026-08-15
Removed date—
MLSMiamiMLS #A12071835
Coordinates25.58173, -80.48098
Address19800 SW 180th Ave Lot 131
CityMiami
StateFL
Zip33187
Listing ID5891517792
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33187)
Typical home value (ZHVI)$720,811
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 | $300,000 |
| Down payment (20.0%) | $60,000 |
| Loan amount | $240,000 |
| Closing costs (5.0%) | $15,000 |
| Total cash to close | $75,000 |
| Income | |
| Rent (comp-derived) | $2,700$32,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,484$29,808 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $475$5,700 |
| Insurance (est. scaled by flood & wind risk) | $350$4,200 |
| HOA dues | $168$2,016 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $135$1,620 |
| Total operating expenses | $1,128$13,536 |
| 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) | $135$1,620 |
| 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 |
|---|---|---|---|---|---|---|---|
| mobile | 3 | 2 | 1,430 | $2,700 | 2026-08-10 | — | |
| mobile | 3 | 2 | 1,690 | $2,700 | 2026-07-10 | — |
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 |
|---|---|---|---|---|---|---|
| 19800 SW 180th Ave Lots 82 & 81 | mobile | 3 | 2 | 1,690 | $285,000 | 2026-07-15 |
| 19800 SW 180th Ave Lot 247 | mobile | 3 | 2 | 1,170 | $260,000 | 2026-07-13 |
| 19800 SW 180th Ave Lot 320 | mobile | 3 | 2 | 1,690 | $268,000 | 2026-06-01 |
| 19800 SW 180th Ave Lot 144 | mobile | 3 | 2 | 1,690 | $225,000 | 2026-03-13 |
| 19800 SW 180th Ave Lot 51 | mobile | 3 | 2 | 1,170 | $245,000 | 2026-02-13 |
| 19800 Sw # 180 | mobile | 3 | 2 | 1,690 | $270,000 | 2026-02-10 |
| 19800 SW 180th Ave Lot 394 | mobile | 3 | 2 | 1,170 | $182,000 | 2025-12-29 |
| 19800 SW 180th Ave Lot 573 | mobile | 3 | 2 | 1,170 | $260,000 | 2025-11-25 |
| 5498630025 | mobile | 3 | 2 | 1,690 | $310,000 | 2025-11-18 |
| 19800 SW 180th Ave Lot 5 | mobile | 3 | 2 | 1,430 | $180,000 | 2025-10-17 |
| 19800 SW 180th Ave Lot 123 | mobile | 3 | 2 | 1,170 | $240,000 | 2025-09-05 |
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 |
|---|---|---|---|---|---|---|
| 19800 SW 180th Ave Lot 105 | mobile | 3 | 2 | 1,690 | $310,000 | — |
| 15481 SW 155th Ter | single_family | 3 | 2 | 1,448 | $724,800 | — |
| 19651 SW 168th St | single_family | 3 | 3 | 1,905 | $2,800,000 | — |
| 14770 SW 172nd St | single_family | 3 | 2 | 1,465 | $645,000 | — |
| 18062 SW 147th Ct | townhomes | 3 | 3 | 1,520 | $480,000 | — |
| 15431 SW 177th Ter | single_family | 3 | 2 | 1,618 | $689,900 | — |
| single_family | 3 | 2 | 2,020 | $782,999 | — | |
| 18324 SW 148th Rd | townhomes | 3 | 3 | 1,520 | $480,000 | — |
10-year hold projection
IRR7.3%
Equity multiple2.15x
Total return (10yr)$125,742
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $309,000 | $16,272 | -$3,856 | $237,398 | $71,602 |
| 2 | $318,270 | $16,828 | -$3,340 | $234,617 | $83,653 |
| 3 | $327,818 | $17,402 | -$2,808 | $231,645 | $96,173 |
| 4 | $337,653 | $17,995 | -$2,257 | $228,470 | $109,183 |
| 5 | $347,782 | $18,608 | -$1,688 | $225,076 | $122,706 |
| 6 | $358,216 | $19,241 | -$1,100 | $221,449 | $136,767 |
| 7 | $368,962 | $19,895 | -$492 | $217,573 | $151,389 |
| 8 | $380,031 | $20,570 | $137 | $213,431 | $166,600 |
| 9 | $391,432 | $21,268 | $786 | $209,004 | $182,428 |
| 10 | $403,175 | $21,988 | $1,457 | $204,273 | $198,902 |
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.