1314 W 77th St
Hialeah, FL 33014 · single_family · For Sale · 119 days on market
Asking price$799,900
5 beds 5 baths 2,574 sqft
Listed by Jonathan Li · Mi Casa Bella Realty, Inc
Typesingle_family
Built1961
Price / sqft$311
Est. value (own analysis)$918,180
Rent estimate (own analysis)$5,275/mo
HOANone
1 / 17
Show every detail
Statusfor_sale
Listed date2026-05-06
Removed date—
MLSMiamiMLS #A12014589
Coordinates25.89209, -80.31035
Address1314 W 77th St
CityHialeah
StateFL
Zip33014
Listing ID5990605552
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 | $799,900 |
| Down payment (20.0%) | $159,980 |
| Loan amount | $639,920 |
| Closing costs (5.0%) | $39,995 |
| Total cash to close | $199,975 |
| Income | |
| Rent (comp-derived) | $5,275$63,300 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,853$58,236 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,267$15,198 |
| Insurance (placeholder 0.8% of price) | $533$6,399 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $264$3,165 |
| Total operating expenses | $2,064$24,762 |
| 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) | $264$3,165 |
| 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 | 5 | 2,759 | $5,100 | 2026-08-07 | — | |
| single_family | 5 | 3 | 3,316 | $6,000 | 2026-08-15 | — | |
| single_family | 5 | 5 | 2,909 | $5,900 | 2026-08-04 | — | |
| single_family | 5 | 3 | 2,263 | $4,200 | — | — | |
| single_family | 5 | 5 | 3,017 | $5,500 | — | — |
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 |
|---|---|---|---|---|---|---|
| 1082 W 71st St | single_family | 5 | 2 | 2,807 | $800,000 | 2026-06-22 |
| 7605 W 6th Ave | single_family | 5 | 2 | 2,215 | $699,900 | 2026-04-30 |
| 955 W 72nd Pl | single_family | 5 | 4 | 2,374 | $575,000 | 2026-03-30 |
| 1243 W 78th St | single_family | 5 | 3 | 2,092 | $750,000 | 2026-03-30 |
| 8031 W 14th Ct | single_family | 5 | 3 | 2,495 | $890,000 | 2025-12-26 |
| 14940 Egan Ln | single_family | 5 | 4 | 2,850 | $1,260,000 | 2025-12-14 |
| 15950 W Prestwick Pl | single_family | 5 | 2 | 4,610 | $1,765,000 | 2025-12-02 |
| 6860 Miami Lakes Dr | single_family | 5 | 3 | 2,227 | $925,000 | 2025-11-17 |
| 5908098755 | single_family | 5 | 4 | 2,320 | $726,000 | 2025-11-13 |
| 16100 W Prestwick Pl | single_family | 5 | 3 | 4,168 | $1,500,000 | 2025-11-12 |
| 620 W 70th Pl | single_family | 5 | 2 | 2,159 | $660,000 | 2025-10-02 |
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 |
|---|---|---|---|---|---|---|
| 8197 W 14th Ct | single_family | 5 | 3 | 2,306 | $949,000 | — |
| 7355 Poinciana Ct | single_family | 5 | 3 | 2,209 | $935,000 | — |
| 7850 W 16th Ave | single_family | 5 | 4 | 2,182 | $787,000 | — |
| 6750 White Oak Dr | single_family | 5 | 4 | 1,940 | $1,000,000 | — |
| 15761 Turnberry Dr | single_family | 5 | 3 | 3,724 | $2,450,000 | — |
| 16120 E Troon Cir | single_family | 5 | 3 | 3,033 | $1,350,000 | — |
10-year hold projection
IRR4.0%
Equity multiple1.64x
Total return (10yr)$231,614
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $823,897 | $33,474 | -$19,039 | $632,982 | $190,915 |
| 2 | $848,614 | $34,602 | -$17,990 | $625,567 | $223,047 |
| 3 | $874,072 | $35,767 | -$16,906 | $617,643 | $256,429 |
| 4 | $900,295 | $36,970 | -$15,786 | $609,175 | $291,119 |
| 5 | $927,303 | $38,212 | -$14,629 | $600,126 | $327,177 |
| 6 | $955,122 | $39,495 | -$13,433 | $590,455 | $364,667 |
| 7 | $983,776 | $40,820 | -$12,198 | $580,120 | $403,656 |
| 8 | $1,013,289 | $42,188 | -$10,921 | $569,075 | $444,214 |
| 9 | $1,043,688 | $43,601 | -$9,603 | $557,272 | $486,416 |
| 10 | $1,074,999 | $45,060 | -$8,240 | $544,659 | $530,340 |
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.