17343 NW 66th Pl
Hialeah, FL 33015 · townhomes · Pending — under contract · 44 days on market
Asking price$580,000
4 beds 3 baths 1,990 sqft
Suggested offer$442,536$137,464 above the est. market value of $442,536.
View on Realtor.com →Listed by Gabriel Gonzalez · Area Co. Real Estate, LLC.
Typetownhomes
Built1988
Price / sqft$291
Est. value (own analysis)$442,536
Rent estimate (own analysis)$3,400/mo
HOA$294/mo
1 / 21
Show every detail
Statusfor_sale
Listed date2026-07-20
Removed date—
MLSMiamiMLS #A12056336
Coordinates25.93145, -80.30883
Address17343 NW 66th Pl
CityHialeah
StateFL
Zip33015
Listing ID6007490173
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 | $580,000 |
| Down payment (20.0%) | $116,000 |
| Loan amount | $464,000 |
| Closing costs (5.0%) | $29,000 |
| Total cash to close | $145,000 |
| Income | |
| Rent (comp-derived) | $3,400$40,800 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,128$37,536 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $918$11,020 |
| Insurance (placeholder 0.8% of price) | $387$4,640 |
| HOA dues | $294$3,528 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $170$2,040 |
| Total operating expenses | $1,769$21,228 |
| 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) | $170$2,040 |
| 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 |
|---|---|---|---|---|---|---|---|
| townhomes | 4 | 4 | — | $3,500 | 2026-08-05 | — | |
| townhomes | 4 | 3 | 1,658 | $3,400 | 2026-08-01 | — | |
| townhomes | 4 | 3 | 1,590 | $3,200 | 2026-06-25 | — |
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 |
|---|---|---|---|---|---|---|
| 19408 W Lake Dr | townhomes | 4 | 3 | 2,600 | $492,500 | 2026-08-06 |
| 17455 NW 75th Pl Apt 203 | townhomes | 4 | 3 | 2,430 | $425,000 | 2026-07-30 |
| 6940 NW 177th St Unit P104 | townhomes | 4 | 3 | 1,500 | $383,000 | 2026-06-17 |
| 7301 NW 174th Ter Apt 100 | townhomes | 4 | 3 | 1,500 | $425,000 | 2026-06-05 |
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 |
|---|---|---|---|---|---|---|
| 18146 NW 61st Pl | single_family | 4 | 3 | 1,881 | $699,000 | — |
| 7033 NW 169th St | single_family | 4 | 3 | 1,585 | $464,500 | — |
| 6799 Brookline Dr Unit 6797A | condos | 4 | 3 | 2,654 | $629,000 | — |
| 19240 NW 60th Ct | single_family | 4 | 2 | 1,998 | $650,000 | — |
| 7858 NW 171st St | single_family | 4 | 2 | 1,854 | $759,900 | — |
| 7125 NW 173rd Dr Apt 2401 | townhomes | 4 | 3 | 1,598 | $379,000 | — |
| 18318 NW 61st Ct | single_family | 4 | 3 | 1,812 | $635,000 | — |
| 6324 NW 201st Ln | single_family | 4 | 2 | 2,293 | $885,000 | — |
10-year hold projection
IRR0.2%
Equity multiple1.03x
Total return (10yr)$80,358
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $597,400 | $16,308 | -$21,513 | $458,969 | $138,431 |
| 2 | $615,322 | $16,903 | -$20,969 | $453,593 | $161,729 |
| 3 | $633,782 | $17,519 | -$20,405 | $447,847 | $185,934 |
| 4 | $652,795 | $18,156 | -$19,822 | $441,707 | $211,088 |
| 5 | $672,379 | $18,815 | -$19,218 | $435,146 | $237,233 |
| 6 | $692,550 | $19,497 | -$18,593 | $428,133 | $264,417 |
| 7 | $713,327 | $20,202 | -$17,945 | $420,640 | $292,687 |
| 8 | $734,727 | $20,931 | -$17,275 | $412,631 | $322,095 |
| 9 | $756,768 | $21,685 | -$16,582 | $404,073 | $352,696 |
| 10 | $779,472 | $22,465 | -$15,864 | $394,927 | $384,545 |
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.