17350 SW 232nd St Lot 47
Miami, FL 33170 · mobile · For Sale · 72 days on market
Asking price$85,000
2 beds 2 baths 2,201 sqft
Listed by Frances Soto · Keyes - Homestead
Typemobile
Built1993
Price / sqft$39
Est. value (Zillow ZIP avg)$572,990
Rent estimate (Zillow ZIP avg)$2,406/mo
HOA$776/mo
1 / 11
Show every detail
Statusfor_sale
Listed date2026-06-22
Removed date—
MLSMiamiMLS #A12037417
Coordinates25.54960, -80.47301
Address17350 SW 232nd St Lot 47
CityMiami
StateFL
Zip33170
Listing ID6006538927
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33170)
Typical home value (ZHVI)$572,990
Typical rent (ZORI)$2,406/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 | $85,000 |
| Down payment (20.0%) | $17,000 |
| Loan amount | $68,000 |
| Closing costs (5.0%) | $4,250 |
| Total cash to close | $21,250 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,406$28,870 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,213$26,560 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $135$1,615 |
| Insurance (placeholder 0.8% of price) | $57$680 |
| HOA dues | $776$9,312 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $120$1,444 |
| Total operating expenses | $1,088$13,051 |
| 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) | $120$1,444 |
| 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.
No active rental listings cached yet for this bedroom count.
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.
No recent recorded sales cached yet for this ZIP.
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 |
|---|---|---|---|---|---|---|
| 21625 SW 109th Ave | single_family | 2 | 1 | 920 | $475,000 | — |
| 17350 SW 232nd St Lot 41 | single_family | 2 | 1 | 672 | $35,900 | — |
| 10785 SW 217th St | single_family | 2 | 1 | 1,398 | $528,910 | — |
| 14000 SW 216th St | single_family | 2 | 1 | 2,993 | $1,650,000 | — |
10-year hold projection
IRR38.9%
Equity multiple6.55x
Total return (10yr)$129,022
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $87,550 | $13,510 | $6,823 | $67,263 | $20,287 |
| 2 | $90,177 | $13,981 | $7,257 | $66,475 | $23,702 |
| 3 | $92,882 | $14,467 | $7,706 | $65,633 | $27,249 |
| 4 | $95,668 | $14,969 | $8,171 | $64,733 | $30,935 |
| 5 | $98,538 | $15,489 | $8,652 | $63,771 | $34,767 |
| 6 | $101,494 | $16,025 | $9,148 | $62,743 | $38,751 |
| 7 | $104,539 | $16,580 | $9,662 | $61,645 | $42,894 |
| 8 | $107,675 | $17,153 | $10,193 | $60,471 | $47,204 |
| 9 | $110,906 | $17,745 | $10,743 | $59,217 | $51,689 |
| 10 | $114,233 | $18,357 | $11,310 | $57,877 | $56,356 |
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.