← Back to results

52 NE 47th St

Miami, FL 33137 · multi_family · For Sale · 8 days on market
Asking price$2,000,000
6 beds 5 baths 2,578 sqft
Suggested offer$971,906$1,028,094 above the est. market value of $971,906.
View on Realtor.com →
Listed by Eloisa Marte · Lifestyle International Realty
Typemulti_family
Built1925
Price / sqft$776
Est. value (own analysis)$971,906
Rent estimate (building total, own analysis)$11,790/mo
HOANone
Photo 1 of 52 NE 47th StPhoto 2 of 52 NE 47th StPhoto 3 of 52 NE 47th StPhoto 4 of 52 NE 47th StPhoto 5 of 52 NE 47th StPhoto 6 of 52 NE 47th StPhoto 7 of 52 NE 47th StPhoto 8 of 52 NE 47th StPhoto 9 of 52 NE 47th StPhoto 10 of 52 NE 47th StPhoto 11 of 52 NE 47th StPhoto 12 of 52 NE 47th StPhoto 13 of 52 NE 47th StPhoto 14 of 52 NE 47th StPhoto 15 of 52 NE 47th StPhoto 16 of 52 NE 47th StPhoto 17 of 52 NE 47th StPhoto 18 of 52 NE 47th StPhoto 19 of 52 NE 47th StPhoto 20 of 52 NE 47th StPhoto 21 of 52 NE 47th StPhoto 22 of 52 NE 47th StPhoto 23 of 52 NE 47th StPhoto 24 of 52 NE 47th StPhoto 25 of 52 NE 47th StPhoto 26 of 52 NE 47th StPhoto 27 of 52 NE 47th StPhoto 28 of 52 NE 47th StPhoto 29 of 52 NE 47th StPhoto 30 of 52 NE 47th StPhoto 31 of 52 NE 47th StPhoto 32 of 52 NE 47th StPhoto 33 of 52 NE 47th StPhoto 34 of 52 NE 47th StPhoto 35 of 52 NE 47th StPhoto 36 of 52 NE 47th StPhoto 37 of 52 NE 47th StPhoto 38 of 52 NE 47th StPhoto 39 of 52 NE 47th StPhoto 40 of 52 NE 47th StPhoto 41 of 52 NE 47th StPhoto 42 of 52 NE 47th StPhoto 43 of 52 NE 47th StPhoto 44 of 52 NE 47th StPhoto 45 of 52 NE 47th StPhoto 46 of 52 NE 47th StPhoto 47 of 52 NE 47th StPhoto 48 of 52 NE 47th StPhoto 49 of 52 NE 47th StPhoto 50 of 52 NE 47th StPhoto 51 of 52 NE 47th StPhoto 52 of 52 NE 47th StPhoto 53 of 52 NE 47th StPhoto 54 of 52 NE 47th StPhoto 55 of 52 NE 47th StPhoto 56 of 52 NE 47th StPhoto 57 of 52 NE 47th StPhoto 58 of 52 NE 47th St
1 / 58
Photo 1 of 52 NE 47th StPhoto 2 of 52 NE 47th StPhoto 3 of 52 NE 47th StPhoto 4 of 52 NE 47th StPhoto 5 of 52 NE 47th StPhoto 6 of 52 NE 47th StPhoto 7 of 52 NE 47th StPhoto 8 of 52 NE 47th StPhoto 9 of 52 NE 47th StPhoto 10 of 52 NE 47th StPhoto 11 of 52 NE 47th StPhoto 12 of 52 NE 47th StPhoto 13 of 52 NE 47th StPhoto 14 of 52 NE 47th StPhoto 15 of 52 NE 47th StPhoto 16 of 52 NE 47th StPhoto 17 of 52 NE 47th StPhoto 18 of 52 NE 47th StPhoto 19 of 52 NE 47th StPhoto 20 of 52 NE 47th StPhoto 21 of 52 NE 47th StPhoto 22 of 52 NE 47th StPhoto 23 of 52 NE 47th StPhoto 24 of 52 NE 47th StPhoto 25 of 52 NE 47th StPhoto 26 of 52 NE 47th StPhoto 27 of 52 NE 47th StPhoto 28 of 52 NE 47th StPhoto 29 of 52 NE 47th StPhoto 30 of 52 NE 47th StPhoto 31 of 52 NE 47th StPhoto 32 of 52 NE 47th StPhoto 33 of 52 NE 47th StPhoto 34 of 52 NE 47th StPhoto 35 of 52 NE 47th StPhoto 36 of 52 NE 47th StPhoto 37 of 52 NE 47th StPhoto 38 of 52 NE 47th StPhoto 39 of 52 NE 47th StPhoto 40 of 52 NE 47th StPhoto 41 of 52 NE 47th StPhoto 42 of 52 NE 47th StPhoto 43 of 52 NE 47th StPhoto 44 of 52 NE 47th StPhoto 45 of 52 NE 47th StPhoto 46 of 52 NE 47th StPhoto 47 of 52 NE 47th StPhoto 48 of 52 NE 47th StPhoto 49 of 52 NE 47th StPhoto 50 of 52 NE 47th StPhoto 51 of 52 NE 47th StPhoto 52 of 52 NE 47th StPhoto 53 of 52 NE 47th StPhoto 54 of 52 NE 47th StPhoto 55 of 52 NE 47th StPhoto 56 of 52 NE 47th StPhoto 57 of 52 NE 47th StPhoto 58 of 52 NE 47th St
1 / 58
Street view
View full map & nearby schools →

Neighborhood

Show every detail
Statusfor_sale
Listed date2026-08-25
Removed date—
MLSMiamiMLS #A12077270
Coordinates25.81833, -80.19453
Address52 NE 47th St
CityMiami
StateFL
Zip33137
Listing ID5947708784
Sourceus-real-estate-listings, cached 2026-08-30

ZIP market snapshot (33137)

Typical home value (ZHVI)$682,165
Typical rent (ZORI)$3,560/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$2,000,000
Down payment (20.0%)$400,000
Loan amount$1,600,000
Closing costs (5.0%)$100,000
Total cash to close$500,000
Income
Rent (estimate)$11,790$141,478
Vacancy loss (8.0%)

Vacancy Loss

Gross Scheduled Rent × Vacancy Rate

Gross scheduled rent (annual) comp$141,478
Vacancy rate (assumption) assumption8.0%

$141,478 × 8.0% = $11,318

Effective gross income$10,847$130,160
Operating expenses
Property tax (placeholder 1.9% of price)$3,167$38,000
Insurance (placeholder 0.8% of price)$1,333$16,000
HOA dues$0$0
Management (0.0% of EGI)$0$0
Maintenance (5.0% of GSR)$589$7,074
Total operating expenses$5,089$61,074
Net operating income (NOI)

Net Operating Income (NOI)

Effective Gross Income − Total Operating Expenses

Effective gross income derived$130,160
Total operating expenses derived$61,074

$130,160 − $61,074 = $69,086

Debt service & reserves
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)

Monthly Principal & Interest

Standard amortization on the loan amount, at the effective rate and term

Loan amount derived$1,600,000
Interest rate (avg 30yr rate) comp6.7%
Term (assumption) assumption30 years

$1,600,000 amortized at 6.7% over 30 years = $10,282/mo

CapEx reserve (5.0% of GSR)$589$7,074
Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%)$0$0
Cash flow

Monthly Cash Flow

(NOI − Annual Debt Service − Annual CapEx Reserve − Annual PMI) ÷ 12

NOI derived$69,086
Annual debt service derived$123,384
Annual CapEx reserve assumption$7,074
Annual PMI assumption$0

($69,086 − $123,384 − $7,074 − $0) ÷ 12 = -$5,114

Cap rate

Cap Rate

NOI ÷ Purchase Price

NOI derived$69,086
Purchase price data$2,000,000

$69,086 ÷ $2,000,000 = 3.5%

Cash-on-cash

Cash-on-Cash Return

Annual Cash Flow ÷ Total Cash Invested

Annual cash flow derived-$61,373
Total cash to close derived$500,000

-$61,373 ÷ $500,000 = -12.3%

DSCR

Debt Service Coverage Ratio (DSCR)

NOI ÷ Annual Debt Service

NOI derived$69,086
Annual debt service derived$123,384

$69,086 ÷ $123,384 = 0.56

Rent-to-price (1% rule)

Rent-to-Price (the "1% rule")

(Gross Scheduled Rent ÷ 12) ÷ Purchase Price

Gross scheduled rent (annual) comp$141,478
Purchase price data$2,000,000

($141,478 ÷ 12) ÷ $2,000,000 = 0.6%

Gross rent multiplier

Gross Rent Multiplier (GRM)

Purchase Price ÷ Gross Scheduled Rent

Purchase price data$2,000,000
Gross scheduled rent (annual) comp$141,478

$2,000,000 ÷ $141,478 = 14.1

Operating expense ratio

Operating Expense Ratio

Total Operating Expenses ÷ Effective Gross Income

Total operating expenses derived$61,074
Effective gross income derived$130,160

$61,074 ÷ $130,160 = 46.9%

Break-even occupancy

Break-Even Occupancy

(Total OpEx + Annual Debt Service + Annual PMI) ÷ Gross Scheduled Rent

Total operating expenses derived$61,074
Annual debt service derived$123,384
Annual PMI assumption$0
Gross scheduled rent (annual) comp$141,478

($61,074 + $123,384 + $0) ÷ $141,478 = 130.4%

Comparables

Same ZIP. Real active rental listings, used to derive the rent estimate above.

No active rental listings cached yet for this bedroom count.

Widened to any bedroom count in ZIP. 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.

AddressTypeBedsBathsLiving sqftSale priceSale date
481 NE 61st Stmulti_family——4,575$575,0002026-08-27
370 NE 55th Stmulti_family——1,784$500,0002026-08-17
401 NE 22nd Stmulti_family948,556$4,375,0002026-07-23
35 NE 53rd Stmulti_family621,978$625,0002026-06-18
661 NE 61st Stmulti_family——3,868$1,500,0002026-06-17
614 NE 27th Stmulti_family422,792$43,131,0002026-06-16
35 NE 59th St Apt 1multi_family443,704$945,0002026-05-28
45 NE 60th Stmulti_family——1,460$579,5002026-05-15
5603 NE Miami Ctmulti_family442,300$773,4002026-05-04
5641 NE Miami Ctmulti_family421,519$530,0002026-05-04
2 NE 56th Stmulti_family442,112$773,4002026-05-04
294 NE 57th Stmulti_family——1,366$539,0002026-05-04
5900 NE 4th Ctmulti_family——2,835$1,150,0002026-04-10
7 NE 50th Stmulti_family——1,300$836,2562026-03-25
135 NE 45th Stmulti_family212,779$3,000,0002026-03-03
5500 NE Miami Ctmulti_family612,982$801,0002026-02-05
700 NE 61st Stmulti_family775,497$16,500,0002025-12-29
19 NE 48th Stmulti_family422,224$1,270,0002025-12-26
119 NE 56th Stmulti_family——2,300$835,0002025-12-22
121 NE 46th Stmulti_family412,520$700,0002025-12-05
329 NE 58th Stmulti_family——1,558$429,0002025-12-01
58 NE 44th Stmulti_family523,117$2,900,0002025-11-14
161 NE 58th Stmulti_family———$245,0002025-09-25

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.

AddressTypeBedsBathsSqftAsking priceDays on market
31 NE 53rd Stsingle_family62936$740,000—
3131 NE 7th Ave Unit 4901condos674,549$6,000,000—
650 NE 32nd St Unit BH2condos686,676$4,599,000—
770 Lake Rdsingle_family675,421$29,500,000—
55-53 NE 60th Stmulti_family662,884$2,000,000—
525 NE 58th Stsingle_family633,476$3,500,000—
4241 Palm Lnsingle_family676,334$26,000,000—

10-year hold projection

IRR2.0%
Equity multiple1.32x
Total return (10yr)$420,819
YearProperty valueNOICash flowLoan balanceEquity
1$2,060,000$69,086-$61,373$1,582,652$477,348
2$2,121,800$71,464-$59,172$1,564,114$557,686
3$2,185,454$73,920-$56,896$1,544,302$641,152
4$2,251,018$76,459-$54,543$1,523,129$727,888
5$2,318,548$79,082-$52,111$1,500,503$818,045
6$2,388,105$81,791-$49,597$1,476,323$911,782
7$2,459,748$84,590-$46,998$1,450,482$1,009,265
8$2,533,540$87,482-$44,311$1,422,867$1,110,673
9$2,609,546$90,470-$41,534$1,393,356$1,216,191
10$2,687,833$93,556-$38,663$1,361,818$1,326,015
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.
All figures are estimates for evaluation purposes only, not investment, tax, legal, or insurance advice. Property tax is estimated from a real matched tax bill or millage rate when available, a placeholder % of price otherwise; insurance is scaled by flood and wind risk where those are known and a flat percentage otherwise — never a real quote. Verify all of them, along with association restrictions and permit status, before committing capital. Rent estimates come from real comps or Zillow’s ZIP index, not appraisals.