7850 W 16th Ave
Hialeah, FL 33014 · single_family · For Sale · 61 days on market
Asking price$787,000
5 beds 4 baths 2,182 sqft
Suggested offer$778,349$8,651 above the est. market value of $778,349.
View on Realtor.com →Listed by an agent · My FL Home, LLC.
Typesingle_family
Built1968
Price / sqft$361
Est. value (own analysis)$778,349
Rent estimate (own analysis)$5,000/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorFlood1/10minimal$Wildfire1/10Minimal
1 / 37
Show every detail
Statusfor_sale
Listed date2026-07-03
Removed date—
MLSMiamiMLS #A12047474
Coordinates25.89385, -80.31630
Address7850 W 16th Ave
CityHialeah
StateFL
Zip33014
Listing ID6032231610
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 | $787,000 |
| Down payment (20.0%) | $157,400 |
| Loan amount | $629,600 |
| Closing costs (5.0%) | $39,350 |
| Total cash to close | $196,750 |
| Income | |
| Rent (comp-derived) | $5,000$60,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,600$55,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,246$14,953 |
| Insurance (est. scaled by flood & wind risk) | $787$9,444 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $250$3,000 |
| Total operating expenses | $2,283$27,397 |
| 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) | $250$3,000 |
| 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 | 5 | 2,909 | $5,900 | 2026-08-04 | — | |
| single_family | 5 | 3 | 2,263 | $4,200 | — | — |
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 | — |
| 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 | — |
| 1314 W 77th St | single_family | 5 | 5 | 2,574 | $799,900 | — |
10-year hold projection
IRR2.1%
Equity multiple1.35x
Total return (10yr)$171,127
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $810,610 | $27,803 | -$23,749 | $622,774 | $187,836 |
| 2 | $834,928 | $28,774 | -$22,853 | $615,479 | $219,450 |
| 3 | $859,976 | $29,778 | -$21,926 | $607,683 | $252,293 |
| 4 | $885,775 | $30,815 | -$20,967 | $599,351 | $286,424 |
| 5 | $912,349 | $31,887 | -$19,976 | $590,448 | $321,901 |
| 6 | $939,719 | $32,995 | -$18,951 | $580,933 | $358,786 |
| 7 | $967,911 | $34,140 | -$17,891 | $570,765 | $397,146 |
| 8 | $996,948 | $35,323 | -$16,795 | $559,898 | $437,050 |
| 9 | $1,026,857 | $36,545 | -$15,662 | $548,285 | $478,571 |
| 10 | $1,057,662 | $37,808 | -$14,490 | $535,875 | $521,787 |
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.