1271 W 78th St
Hialeah, FL 33014 · single_family · For Sale · 36 days on market
Asking price$699,000
3 beds 2 baths 1,414 sqft
Suggested offer$621,764$77,236 above the est. market value of $621,764.
View on Realtor.com →Listed by Ariel Lopez · Island Living Realty, Llc
Typesingle_family
Built1961
Price / sqft$494
Est. value (own analysis)$621,764
Rent estimate (own analysis)$3,575/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 31
Show every detail
Statusfor_sale
Listed date2026-07-28
Removed date—
MLSMiamiMLS #A12058404
Coordinates25.89324, -80.30937
Address1271 W 78th St
CityHialeah
StateFL
Zip33014
Listing ID5983562289
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33014)
Typical home value (ZHVI)$442,718
Typical rent (ZORI)$2,327/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 | $699,000 |
| Down payment (20.0%) | $139,800 |
| Loan amount | $559,200 |
| Closing costs (5.0%) | $34,950 |
| Total cash to close | $174,750 |
| Income | |
| Rent (comp-derived) | $3,575$42,900 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,289$39,468 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,107$13,281 |
| Insurance (est. scaled by flood & wind risk) | $746$8,947 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $179$2,145 |
| Total operating expenses | $2,031$24,373 |
| 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) | $179$2,145 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 3 | 2 | 1,275 | $3,650 | 2026-08-19 | — | |
| single_family | 3 | 2 | 1,833 | $4,700 | 2026-08-12 | — | |
| single_family | 3 | 2 | 1,600 | $3,500 | 2026-08-08 | — | |
| single_family | 3 | 2 | 1,316 | $3,500 | 2026-08-11 | — | |
| single_family | 3 | 3 | 1,747 | $3,800 | 2026-07-22 | — | |
| single_family | 3 | 2 | 1,340 | $2,975 | — | — |
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 |
|---|---|---|---|---|---|---|
| 7055 W 3rd Ct | single_family | 3 | 3 | 1,606 | $449,000 | 2026-08-21 |
| 8064 W 14th Ave | single_family | 3 | 2 | 1,701 | $750,000 | 2026-07-28 |
| 14730 Lewis Rd | single_family | 3 | 2 | 1,596 | $875,000 | 2026-07-23 |
| 6358 Milk Wagon Ln | single_family | 3 | 2 | 1,275 | $480,000 | 2026-07-21 |
| 1132 W 71st St | single_family | 3 | 1 | 1,062 | $630,000 | 2026-07-08 |
| 7101 Miami Lakeway S | single_family | 3 | 2 | 1,816 | $710,000 | 2026-06-30 |
| 6371 Hutchinson Rd | single_family | 3 | 2 | 2,107 | $847,400 | 2026-06-29 |
| 7845 W 5th Ln | single_family | 3 | 2 | 1,506 | $590,000 | 2026-06-26 |
| 14420 Lake Childs Ct | single_family | 3 | 2 | 1,554 | $685,000 | 2026-06-15 |
| 7200 W 14th Ave | single_family | 3 | 2 | 1,428 | $627,550 | 2026-06-09 |
| 7211 Bamboo St | single_family | 3 | 2 | 1,904 | $919,000 | 2026-06-09 |
| 7261 W Troon Cir | single_family | 3 | 3 | 2,548 | $1,400,000 | 2026-06-01 |
| 16140 Aberdeen Way | single_family | 3 | 2 | 3,342 | $1,480,000 | 2026-05-27 |
| 6541 Lake Como Ter | single_family | 3 | 2 | 1,816 | $799,000 | 2026-05-21 |
| 695 W 73rd Pl | single_family | 3 | 2 | 1,858 | $785,000 | 2026-05-20 |
| 1271 W 83rd St | single_family | 3 | 2 | 1,557 | $650,000 | 2026-05-01 |
| 6360 Simmons St | single_family | 3 | 2 | 1,754 | $859,500 | 2026-04-07 |
| 14360 Lake Crescent Pl | single_family | 3 | 2 | 1,902 | $750,000 | 2026-03-25 |
| 15000 Egan Ln | single_family | 3 | 2 | 1,491 | $920,000 | 2026-03-16 |
| 1014 W 68th St | single_family | 3 | 2 | 1,250 | $635,000 | 2026-03-12 |
| 720 W 72nd Pl | single_family | 3 | 2 | 1,487 | $600,000 | 2026-03-09 |
| 954 W 72nd Pl | single_family | 3 | 2 | 1,996 | $680,000 | 2026-03-06 |
| 7764 W 14th Ct | single_family | 3 | 2 | 1,607 | $715,000 | 2026-03-04 |
| 7993 W 18th Ln | single_family | 3 | 2 | 2,966 | $875,000 | 2026-02-27 |
| 780 W 74th Pl | single_family | 3 | 1 | 1,150 | $635,000 | 2026-02-27 |
| 1722 W 84th St | single_family | 3 | 2 | 2,286 | $1,000,000 | 2026-02-26 |
| 7210 W Troon Cir | single_family | 3 | 4 | 2,981 | $1,075,000 | 2026-02-25 |
| 6301 Lake Geneva Rd | single_family | 3 | 2 | 1,578 | $830,000 | 2026-02-24 |
| 6704 Crooked Palm Ter | single_family | 3 | 2 | 1,255 | $580,000 | 2025-12-22 |
| 14841 Dade Pine Ave | single_family | 3 | 2 | 1,713 | $789,000 | 2025-12-08 |
| 7361 Sabal Dr | single_family | 3 | 3 | 1,932 | $1,100,000 | 2025-12-08 |
| 14020 Alamanda Ave | single_family | 3 | 2 | 1,491 | $690,000 | 2025-12-02 |
| 7792 W 14th Ct | single_family | 3 | 1 | 989 | $466,000 | 2025-11-26 |
| 555 W 76th St | single_family | 3 | 2 | 1,744 | $595,000 | 2025-11-06 |
| 6873 Loch Ness Dr | single_family | 3 | 2 | 1,903 | $650,000 | 2025-10-24 |
| 7535 W 5th Ct | single_family | 3 | 2 | 1,664 | $550,000 | 2025-10-17 |
| 7765 W 15th Ave | single_family | 3 | 2 | 1,532 | $665,000 | 2025-09-12 |
| 6851 Miami Lakeway S | single_family | 3 | 2 | 2,342 | $830,000 | 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 |
|---|---|---|---|---|---|---|
| 6931 Loch Ness Dr | single_family | 3 | 2 | 2,050 | $1,100,000 | — |
| 903 W 77th St | condo_townhome_rowhome_coop | 3 | 2 | 1,103 | $450,000 | — |
| 6402 Windmill Gate Rd | townhomes | 3 | 2 | 972 | $459,000 | — |
| 14021 Cypress Ct | single_family | 3 | 3 | 2,216 | $920,000 | — |
| 15499 Miami Lakeway N Unit 306-5 | condos | 3 | 2 | 1,240 | $349,990 | — |
| 15533 Miami Lakeway N Unit 101-19 | condos | 3 | 2 | 1,282 | $404,900 | — |
| 13988 Lake Lure Ct | single_family | 3 | 2 | 1,412 | $799,999 | — |
| 6901 Miami Lakeway S | single_family | 3 | 2 | 2,206 | $1,250,000 | — |
10-year hold projection
IRR-1.5%
Equity multiple0.75x
Total return (10yr)$47,777
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $719,970 | $15,095 | -$30,173 | $553,137 | $166,833 |
| 2 | $741,569 | $15,670 | -$29,652 | $546,658 | $194,911 |
| 3 | $763,816 | $16,265 | -$29,112 | $539,733 | $224,083 |
| 4 | $786,731 | $16,880 | -$28,552 | $532,334 | $254,397 |
| 5 | $810,333 | $17,518 | -$27,972 | $524,426 | $285,907 |
| 6 | $834,643 | $18,178 | -$27,372 | $515,975 | $318,668 |
| 7 | $859,682 | $18,861 | -$26,749 | $506,943 | $352,738 |
| 8 | $885,472 | $19,569 | -$26,104 | $497,292 | $388,180 |
| 9 | $912,036 | $20,301 | -$25,436 | $486,978 | $425,059 |
| 10 | $939,398 | $21,058 | -$24,744 | $475,955 | $463,442 |
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.