18150 NW 82nd Ave
Hialeah, FL 33015 · single_family · For Sale · 33 days on market
Asking price$829,999
5 beds 3 baths 1,981 sqft
Suggested offer$613,694$216,305 above the est. market value of $613,694.
View on Realtor.com →Listed by Jhon Salazar PA · Real Estate Craft, LLC.
Typesingle_family
Built1967
Price / sqft$419
Est. value (own analysis)$613,694
Rent estimate (own analysis)$4,550/mo
HOANone
1 / 36
Show every detail
Statusfor_sale
Listed date2026-07-31
Removed date—
MLSMiamiMLS #A12063210
Coordinates25.93853, -80.33523
Address18150 NW 82nd Ave
CityHialeah
StateFL
Zip33015
Listing ID5930200608
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 | $829,999 |
| Down payment (20.0%) | $166,000 |
| Loan amount | $663,999 |
| Closing costs (5.0%) | $41,500 |
| Total cash to close | $207,500 |
| Income | |
| Rent (comp-derived) | $4,550$54,600 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,186$50,232 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,314$15,770 |
| Insurance (placeholder 0.8% of price) | $553$6,640 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $228$2,730 |
| Total operating expenses | $2,095$25,140 |
| 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) | $228$2,730 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 5 | 3 | 2,540 | $3,920 | — | — | |
| single_family | 5 | 4 | 1,769 | $5,450 | — | — | |
| single_family | 5 | 2 | 1,750 | $4,900 | 2026-07-01 | — | |
| single_family | 5 | 3 | 2,263 | $4,200 | — | — |
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 |
|---|---|---|---|---|---|---|
| 8406 NW 201st St | single_family | 5 | 4 | 2,639 | $895,000 | 2026-08-10 |
| 19001 NW 79th Ct | single_family | 5 | 3 | 2,881 | $875,000 | 2026-07-27 |
| 8416 NW 201st St | single_family | 5 | 4 | 2,881 | $910,000 | 2026-05-15 |
| 18811 NW 80th Ave | single_family | 5 | 3 | 2,881 | $784,900 | 2026-05-08 |
| 7945 NW 187th Ln | single_family | 5 | 3 | 2,881 | $805,000 | 2026-04-08 |
| 19640 W Saint Andrews Dr | single_family | 5 | 3 | 3,354 | $1,150,000 | 2025-11-20 |
| 8467 NW 201st Ter | single_family | 5 | 3 | 3,247 | $800,000 | 2025-11-17 |
| 20050 NW 62nd Ave | single_family | 5 | 3 | 1,741 | $760,000 | 2025-10-03 |
| 7952 NW 188th Ln | single_family | 5 | 3 | 2,881 | $660,000 | 2025-09-29 |
| 7880 NW 174th Ter | single_family | 5 | 3 | 1,550 | $755,000 | 2025-09-25 |
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 |
|---|---|---|---|---|---|---|
| 18758 NW 78th Pl | single_family | 5 | 3 | 2,881 | $1,299,000 | — |
| 8251 NW 185th St | single_family | 5 | 4 | 2,229 | $1,050,000 | — |
| 18400 NW 78th Ave | single_family | 5 | 3 | 2,728 | $1,300,000 | — |
| 7733 NW 192nd St | single_family | 5 | 3 | 2,800 | $797,999 | — |
| 7960 NW 174th St | single_family | 5 | 3 | 2,090 | $740,000 | — |
| 16825 NW 74th Ave | single_family | 5 | 3 | 2,462 | $749,900 | — |
| 18921 W Oakmont Dr | single_family | 5 | 3 | 2,958 | $1,049,000 | — |
10-year hold projection
IRR0.8%
Equity multiple1.13x
Total return (10yr)$135,867
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $854,899 | $25,092 | -$28,842 | $656,800 | $198,099 |
| 2 | $880,546 | $25,970 | -$28,032 | $649,106 | $231,440 |
| 3 | $906,962 | $26,878 | -$27,194 | $640,884 | $266,078 |
| 4 | $934,171 | $27,817 | -$26,328 | $632,098 | $302,073 |
| 5 | $962,196 | $28,787 | -$25,431 | $622,708 | $339,489 |
| 6 | $991,062 | $29,789 | -$24,504 | $612,673 | $378,389 |
| 7 | $1,020,794 | $30,825 | -$23,545 | $601,949 | $418,845 |
| 8 | $1,051,418 | $31,896 | -$22,554 | $590,489 | $460,929 |
| 9 | $1,082,960 | $33,002 | -$21,529 | $578,242 | $504,719 |
| 10 | $1,115,449 | $34,145 | -$20,469 | $565,153 | $550,296 |
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.