Listed by Jaclyn Bild · Douglas Elliman - 5555 Biscayne Blvd
Typecondos
Built2017
Price / sqft$1277
Est. value (own analysis)$712,196
Rent estimate (own analysis)$4,500/mo
HOA$2,891/mo
1 / 38
View full map & nearby schools →
Show every detail
Statusfor_sale
Listed date2026-05-06
Removed date—
MLSMiamiMLS #A12013545
Coordinates25.75813, -80.19240
Address1451 Brickell Ave Unit 4103
CityMiami
StateFL
Zip33131
Listing ID6103664458
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33131)
Typical home value (ZHVI)$587,486
Typical rent (ZORI)$3,815/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
$1,565,000
Down payment (20.0%)
$313,000
Loan amount
$1,252,000
Closing costs (5.0%)
$78,250
Total cash to close
$391,250
Income
Rent (comp-derived)
$4,500$54,000
Vacancy loss (8.0%)
Effective gross income
$4,140$49,680
Operating expenses
Property tax (placeholder 1.9% of price)
$2,478$29,735
Insurance (placeholder 0.8% of price)
$1,043$12,520
HOA dues
$2,891$34,692
Management (0.0% of EGI)
$0$0
Maintenance (5.0% of GSR)
$225$2,700
Total operating expenses
$6,637$79,647
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)
$225$2,700
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
condos
2
2
1,091
$4,850
2026-08-21
—
condos
2
2
1,137
$4,300
2026-08-21
—
condos
2
2
1,313
$5,900
2026-08-20
—
condos
2
3
1,286
$10,000
2026-08-20
—
condos
2
2
1,269
$6,000
2026-08-20
—
condos
2
2
968
$3,600
2026-08-20
—
condos
2
3
1,283
$6,900
2026-08-20
—
condos
2
2
930
$3,700
2026-08-19
—
condos
2
2
1,269
$6,200
2026-08-19
—
condos
2
3
1,244
$6,150
2026-08-19
—
condos
2
2
1,091
$6,500
2026-08-19
—
condos
2
3
1,368
$3,900
2026-08-18
—
condos
2
3
1,410
$4,900
2026-08-18
—
condos
2
2
850
$3,250
2026-08-18
—
condos
2
2
1,148
$9,000
2026-08-18
—
condos
2
4
1,552
$13,500
2026-08-17
—
condos
2
2
968
$3,850
2026-08-17
—
condos
2
2
1,386
$6,490
2026-08-17
—
condos
2
2
1,325
$5,500
2026-08-17
—
apartment
2
2
1,459
$6,995
2026-08-16
—
apartment
2
2
990
$3,300
2026-08-16
—
condos
2
1
1,072
$4,300
2026-08-15
—
apartment
2
3
1,356
$8,500
2026-08-15
—
apartment
2
2
1,129
$5,500
2026-08-14
—
apartment
2
2
1,100
$5,300
2026-08-14
—
condos
2
2
1,280
$4,975
2026-08-14
—
condos
2
2
1,402
$4,100
2026-08-14
—
condos
2
2
1,111
$4,200
2026-08-14
—
condos
2
2
1,105
$4,400
2026-08-14
—
apartment
2
2
1,126
$4,500
2026-08-13
—
condos
2
3
1,230
$5,400
2026-08-13
—
condos
2
3
1,489
$11,000
2026-08-13
—
condos
2
2
1,289
$4,500
2026-08-13
—
condos
2
3
1,572
$6,250
2026-08-13
—
condos
2
2
1,570
$12,000
2026-08-13
—
condos
2
2
1,169
$4,300
2026-08-13
—
condos
2
3
1,400
$5,400
2026-08-12
—
condos
2
2
1,169
$3,800
2026-08-12
—
condos
2
2
1,030
$3,900
2026-08-12
—
condos
2
2
1,200
$4,400
2026-08-12
—
condos
2
2
1,101
$4,800
2026-08-12
—
condos
2
3
1,368
$3,795
2026-08-12
—
condos
2
2
1,402
$3,900
2026-08-11
—
condos
2
2
1,255
$5,250
2026-08-11
—
condos
2
2
1,227
$3,800
2026-08-11
—
condos
2
2
1,065
$4,000
2026-08-10
—
condos
2
2
1,227
$3,900
2026-08-10
—
condos
2
3
1,368
$4,300
2026-08-10
—
condos
2
3
969
$6,500
2026-08-10
—
condos
2
2
1,289
$4,200
2026-08-10
—
condos
2
2
1,200
$5,500
2026-08-10
—
condos
2
2
1,464
$4,600
2026-08-08
—
condos
2
3
1,437
$16,500
2026-08-08
—
condos
2
2
1,529
$10,000
2026-08-07
—
condos
2
2
1,123
$4,500
2026-08-07
—
apartment
2
2
1,090
$5,800
2026-02-13
—
condos
2
2
1,105
$4,200
2026-08-07
—
condos
2
2
1,200
$4,900
2026-08-07
—
condos
2
2
1,178
$4,000
2026-08-06
—
condos
2
2
985
$4,200
2026-08-06
—
condos
2
2
960
$4,000
2026-08-06
—
condos
2
3
1,453
$8,200
2026-08-05
—
condos
2
2
990
$3,790
2026-08-05
—
condos
2
2
1,105
$4,000
2026-08-05
—
condos
2
3
1,370
$5,250
2026-08-05
—
condos
2
2
1,283
$3,700
2026-07-27
—
condos
2
2
1,124
$4,300
2026-07-27
—
condos
2
2
1,178
$4,500
2026-07-24
—
condos
2
2
1,510
$4,500
2026-07-24
—
condos
2
3
1,326
$6,900
2026-07-24
—
condos
2
2
1,169
$4,400
2026-07-24
—
condos
2
2
990
$2,950
2026-07-23
—
condos
2
3
1,437
$20,000
2026-07-23
—
condos
2
2
1,510
$4,600
2026-07-23
—
condos
2
2
1,286
$7,900
2026-07-23
—
condos
2
2
1,267
$4,000
2026-07-22
—
condos
2
2
1,012
$5,950
2026-07-22
—
condos
2
3
1,255
$6,250
2026-07-22
—
condos
2
3
1,230
$4,400
2026-07-22
—
condos
2
3
1,368
$4,400
2026-07-21
—
condos
2
3
1,410
$5,000
2026-07-21
—
condos
2
2
1,654
$6,950
2026-07-20
—
condos
2
3
1,278
$6,000
2026-07-20
—
condos
2
3
1,492
$10,000
2026-07-20
—
condos
2
3
1,397
$9,500
2026-07-19
—
condos
2
3
1,436
$7,400
2026-07-19
—
condos
2
3
1,622
$9,500
2026-07-18
—
apartment
2
2
990
$3,200
2026-07-18
—
condos
2
2
1,227
$4,100
2026-07-17
—
condos
2
2
1,289
$4,550
2026-07-17
—
condos
2
2
960
$4,000
2026-07-16
—
condos
2
2
1,168
$4,800
2026-07-16
—
condos
2
2
970
$5,300
2026-07-16
—
condos
2
2
1,220
$4,200
2026-07-16
—
condos
2
2
1,197
$4,400
2026-08-17
—
condos
2
2
1,088
$4,295
2026-07-15
—
condos
2
2
942
$3,390
2026-07-15
—
condos
2
2
1,091
$4,850
2026-07-15
—
condos
2
2
1,105
$4,800
2026-07-14
—
condos
2
3
1,368
$3,900
2026-07-14
—
condos
2
3
1,278
$5,400
2026-07-14
—
condos
2
3
1,369
$7,650
2026-07-13
—
condos
2
2
1,293
$5,400
2026-07-13
—
condos
2
2
1,249
$5,100
2026-07-13
—
condos
2
2
1,227
$4,000
2026-07-13
—
condos
2
2
977
$3,600
2026-07-13
—
condos
2
2
1,227
$3,600
2026-07-13
—
condos
2
2
1,510
$4,800
2026-07-12
—
condos
2
2
990
$3,150
2026-07-12
—
condos
2
2
990
$3,750
2026-07-11
—
condos
2
2
1,290
$4,500
2026-07-11
—
condos
2
2
1,123
$4,300
2026-07-11
—
condos
2
2
1,012
$4,400
2026-07-10
—
condos
2
3
1,283
$6,900
2026-07-10
—
condos
2
2
1,450
$6,100
2026-07-10
—
condos
2
2
930
$3,200
2026-07-10
—
condos
2
2
1,028
$5,500
2026-07-10
—
condos
2
2
1,140
$4,200
2026-07-10
—
condos
2
2
1,113
$5,600
2026-07-10
—
condos
2
2
1,006
$4,200
2026-07-09
—
condos
2
2
930
$3,400
2026-07-08
—
condos
2
2
1,200
$4,400
2026-07-08
—
condos
2
2
1,178
$4,300
2026-07-08
—
condos
2
3
1,334
$9,200
2026-07-07
—
condos
2
3
1,314
$7,500
2026-07-07
—
condos
2
2
1,303
$4,900
2026-07-07
—
apartment
2
3
1,244
$6,000
2026-07-07
—
apartment
2
2
1,368
$4,000
2026-07-07
—
condos
2
2
1,134
$5,900
2026-07-07
—
condos
2
2
1,134
$5,450
2026-07-07
—
condos
2
3
1,622
$9,500
2026-07-07
—
condos
2
2
997
$6,800
2026-07-07
—
condos
2
2
1,219
$6,300
2026-07-06
—
condos
2
2
1,015
$2,975
2026-07-06
—
condos
2
3
1,368
$4,000
2026-07-03
—
condos
2
2
1,028
$5,150
2026-07-03
—
condos
2
2
1,310
$5,500
2026-07-03
—
condos
2
2
1,113
$4,500
2026-07-02
—
condos
2
2
1,334
$8,800
2026-07-01
—
condos
2
3
1,289
$5,400
2026-07-01
—
condos
2
2
1,110
$3,490
2026-07-01
—
condos
2
2
986
$4,850
2026-07-01
—
condos
2
3
1,237
$6,750
2026-07-01
—
condos
2
2
1,140
$3,900
2026-06-30
—
condos
2
2
1,289
$3,750
2026-06-30
—
condos
2
2
1,017
$3,650
2026-06-30
—
condos
2
2
1,168
$5,400
2026-06-30
—
condos
2
2
960
$4,500
2026-06-29
—
condos
2
3
1,539
$7,700
2026-06-29
—
condos
2
2
1,633
$6,000
2026-06-26
—
condos
2
2
990
$3,500
2026-06-26
—
condos
2
2
1,120
$5,200
2026-06-25
—
condos
2
2
1,313
$6,600
2026-06-25
—
condos
2
2
1,255
$5,500
2026-06-25
—
condos
2
2
1,101
$4,600
2026-06-24
—
condos
2
2
1,169
$4,500
2026-06-24
—
condos
2
3
1,270
$8,500
2026-06-24
—
condos
2
2
1,217
$7,900
2026-06-24
—
condos
2
2
970
$5,700
2026-06-24
—
condos
2
2
986
$4,200
2026-06-24
—
condos
2
2
1,255
$4,300
2026-06-23
—
condos
2
2
930
$3,900
2026-06-23
—
condos
2
2
1,041
$5,300
2026-06-22
—
condos
2
2
1,146
$4,950
2026-06-19
—
condos
2
3
1,622
$10,500
2026-06-19
—
condos
2
2
1,012
$6,700
2026-06-18
—
condos
2
2
1,065
$4,500
2026-06-18
—
condos
2
2
1,510
$5,250
2026-06-18
—
condos
2
2
1,169
$4,000
2026-06-18
—
condos
2
2
990
$3,000
2026-06-17
—
condos
2
2
1,286
$7,900
2026-06-17
—
condos
2
2
945
$2,750
2026-06-17
—
condos
2
3
1,236
$7,700
2026-06-17
—
condos
2
2
1,105
$3,600
2026-06-17
—
condos
2
2
1,313
$5,600
2026-06-17
—
condos
2
1
953
$5,750
2026-06-17
—
condos
2
1
953
$5,750
2026-06-17
—
condos
2
2
1,555
$5,000
2026-06-16
—
condos
2
2
1,113
$4,300
2026-06-12
—
condos
2
2
1,169
$3,900
2026-06-12
—
condos
2
3
1,137
$8,650
2026-06-11
—
condos
2
2
1,041
$6,200
2026-04-30
—
condos
2
2
1,235
$7,800
2026-06-11
—
condos
2
2
1,289
$7,450
2026-06-11
—
condos
2
2
1,303
$4,700
2026-06-10
—
condos
2
2
1,518
$5,500
2026-06-10
—
condos
2
2
1,310
$5,000
2026-06-09
—
condos
2
2
1,197
$4,000
2026-06-09
—
condos
2
2
1,117
$3,750
2026-06-09
—
condos
2
2
1,000
$4,400
2026-06-07
—
condos
2
2
1,280
$5,000
2026-06-05
—
condos
2
3
1,325
$7,100
2026-06-05
—
condos
2
2
1,555
$4,400
2026-06-05
—
condos
2
2
1,290
$4,700
2026-06-05
—
condos
2
2
1,193
$5,850
2026-06-04
—
condos
2
2
1,167
$4,300
2026-06-03
—
condos
2
3
1,289
$5,300
2026-06-03
—
condos
2
2
1,169
$4,000
2026-06-03
—
condos
2
3
1,437
$10,000
2026-06-03
—
condos
2
2
1,200
$4,250
2026-06-03
—
condos
2
3
1,356
$8,350
2026-06-03
—
condos
2
2
1,235
$7,400
2026-06-02
—
condos
2
2
962
$3,150
2026-06-01
—
condos
2
2
1,120
$4,700
2026-06-01
—
condos
2
2
1,230
$3,300
2026-06-01
—
condos
2
3
1,249
$6,999
2026-06-01
—
condos
2
2
1,267
$4,500
2026-05-30
—
condos
2
2
1,286
$7,500
2026-05-29
—
condos
2
2
1,169
$3,600
2026-05-29
—
condos
2
3
969
$5,200
2026-05-29
—
condos
2
3
1,278
$5,350
2026-05-28
—
condos
2
2
1,518
$5,500
2026-05-28
—
condos
2
2
1,200
$3,900
2026-05-28
—
condos
2
3
1,151
$6,300
2026-05-26
—
condos
2
3
1,255
$8,000
2026-05-26
—
condos
2
2
1,286
$7,900
2026-05-24
—
condos
2
3
1,377
$4,450
2026-05-23
—
condos
2
2
1,041
$7,000
2026-05-22
—
condos
2
2
1,041
$7,100
2026-05-22
—
condos
2
2
1,030
$6,900
2026-05-22
—
condos
2
3
1,368
$4,250
2026-05-21
—
condos
2
3
1,446
$7,500
2026-05-20
—
condos
2
2
1,051
$3,500
2026-05-19
—
condos
2
3
1,400
$5,150
2026-05-19
—
condos
2
2
1,012
$4,300
2026-05-18
—
condos
2
2
990
$4,200
2026-05-18
—
condos
2
3
1,265
$6,175
2026-05-16
—
condos
2
2
1,358
$7,500
2026-05-15
—
condos
2
2
1,310
$4,700
2026-05-12
—
condos
2
2
1,116
$3,900
2026-05-12
—
condos
2
2
1,208
$6,200
2026-05-11
—
condos
2
2
1,086
$4,500
2026-05-10
—
condos
2
2
1,310
$5,200
2026-05-08
—
condos
2
2
1,140
$4,200
2026-05-08
—
condos
2
2
1,168
$6,100
2026-05-05
—
condos
2
2
1,140
$4,250
2026-05-05
—
condos
2
2
985
$3,975
2026-05-04
—
condos
2
2
1,134
$5,800
2026-05-04
—
condos
2
2
1,325
$6,200
2026-05-03
—
condos
2
2
1,030
$4,600
2026-04-30
—
condos
2
2
1,041
$5,250
2026-08-28
—
condos
2
2
1,286
$7,500
2026-04-27
—
condos
2
3
1,348
$3,900
2026-08-04
—
condos
2
2
1,100
$4,000
2026-08-04
—
condos
2
2
977
$3,500
2026-08-04
—
condos
2
2
1,088
$4,500
2026-08-03
—
condos
2
3
1,058
$4,000
2026-08-03
—
condos
2
2
842
$4,999
2026-08-03
—
condos
2
3
1,539
$8,500
2026-08-03
—
condos
2
2
1,654
$6,500
2026-08-03
—
condos
2
2
1,012
$5,300
2026-08-03
—
condos
2
3
1,368
$4,200
2026-08-03
—
condos
2
3
1,494
$9,500
2026-08-03
—
condos
2
3
1,265
$6,900
2026-08-03
—
condos
2
3
1,283
$7,000
2026-08-02
—
condos
2
2
1,518
$5,500
2026-08-01
—
condos
2
2
1,200
$4,350
2026-08-01
—
condos
2
2
1,070
$6,300
2026-08-01
—
condos
2
3
1,289
$4,500
2026-07-31
—
condos
2
2
1,167
$4,500
2026-07-31
—
condos
2
2
1,012
$5,500
2026-07-31
—
condos
2
2
1,197
$4,000
2026-07-31
—
apartment
2
2
1,016
$4,800
2026-07-31
—
condos
2
2
1,117
$4,300
2026-07-30
—
condos
2
2
1,060
$2,850
2026-07-29
—
condos
2
3
1,278
$5,200
2026-07-29
—
condos
2
2
986
$4,500
2026-07-28
—
apartment
2
2
990
$3,300
2026-07-28
—
condos
2
2
960
$4,000
2026-07-28
—
condos
2
3
1,278
$6,000
2026-07-28
—
condos
2
2
1,450
$5,500
2026-07-28
—
condos
2
2
1,153
$3,900
2026-07-28
—
condos
2
2
1,104
$4,000
2026-07-27
—
condos
2
2
1,110
$3,500
—
—
condos
2
2
1,267
$5,000
2026-01-13
—
condos
2
2
1,080
$4,000
2024-04-26
—
condos
2
2
1,255
$4,450
2026-01-31
—
apartment
2
2
1,368
$3,700
2025-03-04
—
apartment
2
2
1,116
$3,600
2026-01-31
—
condos
2
2
1,096
$4,000
2026-01-31
—
condos
2
3
1,268
$4,500
2026-01-31
—
condos
2
3
1,474
$4,450
2026-01-13
—
apartment
2
2
1,124
$4,500
2023-02-26
—
condos
2
2
1,402
$4,700
2026-08-27
—
condos
2
2
1,200
$4,200
2026-08-24
—
condos
2
2
1,227
$4,000
2026-08-24
—
condos
2
3
1,237
$7,000
2026-08-24
—
condos
2
2
1,197
$4,500
2026-08-25
—
condos
2
2
1,045
$3,000
2026-03-11
—
condos
2
2
1,088
$3,900
2026-08-24
—
condos
2
2
1,134
$6,300
2026-08-24
—
condos
2
3
1,289
$4,650
2026-08-24
—
condos
2
2
1,313
$5,900
2026-08-24
—
condos
2
2
990
$2,990
2026-04-09
—
condos
2
2
990
$3,450
2026-03-08
—
condos
2
2
1,110
$3,500
2026-03-26
—
condos
2
2
1,040
$3,450
2026-02-02
—
condos
2
2
1,255
$4,990
2026-03-13
—
condos
2
3
1,437
$10,800
2026-04-03
—
condos
2
2
1,317
$4,700
2025-09-12
—
condos
2
2
1,041
$5,899
2026-04-08
—
condos
2
3
1,410
$4,900
2025-02-10
—
condos
2
3
1,288
$4,550
2026-04-09
—
condos
2
2
1,140
$4,500
2026-02-09
—
condos
2
3
1,418
$6,200
2026-04-23
—
condos
2
2
1,402
$4,500
2026-03-09
—
condos
2
2
1,012
$4,100
2026-04-14
—
condos
2
2
1,140
$4,000
2026-03-23
—
condos
2
1
818
$4,500
2026-02-18
—
condos
2
2
1,510
$4,000
2025-06-16
—
condos
2
2
1,441
$4,400
2025-12-01
—
condos
2
2
990
$3,290
2026-03-16
—
condos
2
2
1,518
$6,925
2025-09-23
—
condos
2
2
1,327
$4,950
2026-03-05
—
condos
2
3
1,257
$4,400
2026-04-21
—
condos
2
2
1,088
$3,650
2026-04-19
—
condos
2
2
1,313
$5,500
2025-02-25
—
condos
2
2
1,393
$4,010
2026-04-07
—
condos
2
2
1,091
$4,150
2025-10-13
—
condos
2
2
1,500
$6,450
2026-03-06
—
condos
2
2
1,168
$6,000
2026-01-22
—
condos
2
2
1,464
$4,500
2026-02-23
—
condos
2
2
960
$4,500
2025-08-19
—
condos
2
2
1,012
$6,500
2026-02-24
—
condos
2
2
1,510
$4,400
2026-03-09
—
condos
2
2
1,134
$5,750
2026-02-26
—
condos
2
2
1,267
$6,000
2025-11-05
—
condos
2
2
1,016
$3,850
2026-03-11
—
condos
2
2
1,269
$7,000
2026-02-12
—
apartment
2
3
1,453
$12,000
2026-02-25
—
condos
2
3
1,500
$8,000
2026-04-01
—
condos
2
2
1,012
$4,575
2026-03-06
—
condos
2
2
1,101
$5,600
2026-02-23
—
condos
2
2
1,157
$4,500
2025-09-24
—
condos
2
2
1,518
$6,900
2026-04-27
—
condos
2
2
1,041
$6,000
2026-04-23
—
condos
2
2
1,654
$7,990
2024-09-13
—
condos
2
3
1,578
$10,500
2025-05-21
—
condos
2
4
1,552
$14,500
2026-03-24
—
condos
2
2
1,041
$5,950
2026-03-17
—
condos
2
2
1,134
$6,100
2026-04-21
—
condos
2
3
1,249
$9,500
2026-04-22
—
condos
2
2
1,402
$4,700
—
—
condos
2
2
1,286
$6,000
2026-08-24
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,327
$4,300
—
—
apartment
2
2
1,129
$4,488
—
—
condos
2
2
1,227
$3,900
—
—
condos
2
2
990
$3,290
—
—
condos
2
3
1,286
$10,000
—
—
apartment
2
3
1,255
$8,000
—
—
condos
2
2
990
$3,790
—
—
condos
2
1
1,072
$4,300
—
—
condos
2
2
1,464
$4,600
—
—
condos
2
2
1,050
$3,800
—
—
condos
2
2
1,280
$8,000
—
—
apartment
2
2
1,035
$3,730
—
—
condos
2
2
1,016
$3,500
—
—
apartment
2
2
1,393
$3,975
—
—
condos
2
2
1,280
$4,800
—
—
condos
2
3
1,578
$9,500
—
—
apartment
2
2
985
$3,600
—
—
condos
2
2
1,197
$4,400
—
—
apartment
2
2
1,238
$4,011
—
—
condos
2
2
1,016
$3,950
2026-08-28
—
condos
2
2
1,110
$3,500
—
—
condos
2
2
1,145
$3,850
—
—
condos
2
2
1,091
$4,500
—
—
apartment
2
2
1,286
$10,000
—
—
condos
2
2
1,220
$4,200
—
—
apartment
2
2
1,238
$3,986
—
—
condos
2
2
1,401
$8,800
—
—
apartment
2
2
1,238
$4,011
—
—
apartment
2
2
798
$3,100
—
—
apartment
2
2
1,238
$3,986
—
—
condos
2
2
1,654
$6,000
—
—
condos
2
2
1,510
$4,250
2026-08-26
—
condos
2
2
1,402
$3,900
2026-08-27
—
condos
2
2
1,510
$4,300
2026-08-27
—
condos
2
2
1,030
$3,900
2026-08-28
—
condos
2
3
1,314
$8,500
2026-08-27
—
condos
2
2
1,105
$3,750
2026-08-28
—
condos
2
2
1,123
$4,500
2026-08-26
—
condos
2
2
1,200
$4,300
2026-08-28
—
condos
2
2
1,100
$4,650
2026-08-26
—
condos
2
2
1,134
$5,900
2026-08-27
—
apartment
2
2
1,086
$4,400
2026-08-26
—
condos
2
2
1,460
$5,400
2026-08-26
—
condos
2
3
1,314
$6,500
2026-08-26
—
condos
2
3
1,230
$5,200
2026-01-27
—
condos
2
2
1,633
$5,700
2026-03-25
—
condos
2
3
1,230
$4,100
2026-04-14
—
condos
2
2
990
$3,900
2026-03-04
—
condos
2
2
1,510
$4,300
—
—
condos
2
3
1,230
$5,400
—
—
condos
2
2
1,120
$5,200
2026-08-27
—
condos
2
3
1,286
$10,000
2026-08-25
—
apartment
2
2
1,324
$6,758
—
—
condos
2
2
1,227
$4,000
—
—
condos
2
3
1,236
$10,500
—
—
apartment
2
2
1,393
$3,975
—
—
condos
2
3
1,600
$17,500
—
—
apartment
2
2
1,035
$3,865
—
—
condos
2
2
1,313
$5,600
—
—
apartment
2
2
1,035
$4,025
—
—
condos
2
3
1,436
$7,400
—
—
apartment
2
2
1,044
$3,645
—
—
apartment
2
2
1,046
$3,640
—
—
apartment
2
2
1,039
$3,675
—
—
apartment
2
2
1,046
$3,685
—
—
apartment
2
2
1,046
$3,675
—
—
apartment
2
2
1,039
$3,660
—
—
apartment
2
2
1,039
$3,660
—
—
apartment
2
2
1,046
$3,585
—
—
apartment
2
2
1,046
$3,595
—
—
apartment
2
2
1,046
$3,630
—
—
apartment
2
2
1,035
$3,775
—
—
apartment
2
2
1,039
$3,655
—
—
apartment
2
2
1,046
$3,710
—
—
apartment
2
2
1,056
$3,845
—
—
apartment
2
2
1,035
$3,810
—
—
condos
2
2
1,289
$4,550
—
—
apartment
2
2
1,040
$3,865
—
—
apartment
2
2
1,238
$3,976
—
—
condos
2
2
1,345
$6,000
—
—
condos
2
2
1,132
$6,750
—
—
condos
2
2
1,518
$5,500
—
—
apartment
2
2
1,040
$3,910
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,981
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,187
$3,983
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,996
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,393
$3,980
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,238
$3,981
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,991
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,187
$3,983
—
—
apartment
2
2
1,187
$3,978
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,393
$3,975
—
—
apartment
2
2
1,238
$3,976
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,986
—
—
apartment
2
2
1,238
$3,976
—
—
condos
2
2
1,355
$6,500
—
—
condos
2
3
1,314
$6,490
—
—
condos
2
2
1,654
$6,500
—
—
condos
2
2
1,500
$6,450
—
—
condos
2
2
1,137
$8,500
—
—
apartment
2
2
1,350
$4,054
—
—
apartment
2
2
1,238
$4,001
—
—
apartment
2
2
1,238
$4,076
—
—
apartment
2
2
1,238
$4,011
—
—
apartment
2
2
1,238
$4,141
—
—
apartment
2
2
1,238
$4,006
—
—
apartment
2
2
1,238
$4,011
—
—
apartment
2
2
1,238
$4,021
—
—
apartment
2
2
1,238
$4,071
—
—
apartment
2
2
1,238
$4,046
—
—
apartment
2
2
1,238
$4,166
—
—
apartment
2
2
1,238
$4,011
—
—
apartment
2
2
1,238
$4,026
—
—
apartment
2
2
1,238
$4,001
—
—
apartment
2
2
1,238
$4,161
—
—
apartment
2
2
1,238
$4,006
—
—
apartment
2
2
1,393
$4,005
—
—
apartment
2
2
1,238
$4,346
—
—
apartment
2
2
1,238
$4,001
—
—
apartment
2
2
1,238
$4,016
—
—
apartment
2
2
1,238
$4,001
—
—
apartment
2
2
1,238
$4,416
—
—
apartment
2
2
1,238
$4,001
—
—
apartment
2
2
1,238
$4,166
—
—
apartment
2
2
1,393
$4,005
—
—
apartment
2
2
1,106
$4,136
—
—
apartment
2
2
1,238
$4,016
—
—
apartment
2
2
1,238
$4,066
—
—
apartment
2
2
1,238
$4,001
—
—
condos
2
3
1,278
$8,500
—
—
condos
2
3
1,401
$9,000
—
—
apartment
2
2
1,125
$4,515
—
—
apartment
2
2
1,324
$5,454
—
—
apartment
2
2
1,259
$4,846
—
—
apartment
2
2
1,324
$4,938
—
—
apartment
2
2
1,129
$5,174
—
—
apartment
2
2
1,129
$5,140
—
—
apartment
2
2
1,129
$5,302
—
—
apartment
2
2
1,129
$5,374
—
—
condos
2
2
1,300
$4,080
2026-04-12
—
condos
2
2
1,168
$5,300
2026-08-28
—
condos
2
3
1,418
$5,495
2026-08-28
—
condos
2
2
1,105
$4,100
2026-08-28
—
condos
2
3
1,255
$7,500
2026-08-29
—
condos
2
2
1,303
$5,100
2026-08-29
—
condos
2
2
990
$3,599
2026-08-30
—
condos
2
2
1,066
$4,400
2026-08-30
—
condos
2
2
1,140
$4,250
—
—
condos
2
2
1,134
$5,450
—
—
condos
2
2
1,313
$6,600
—
—
condos
2
2
1,249
$4,200
2026-08-31
—
condos
2
2
1,037
$8,300
2026-08-31
—
condos
2
3
1,286
$8,800
2026-08-31
—
condos
2
2
1,289
$3,500
2026-07-13
—
condos
2
2
1,016
$3,950
—
—
condos
2
2
977
$3,500
2026-09-01
—
condos
2
2
1,012
$5,900
2026-09-01
—
condos
2
2
1,200
$5,000
2026-09-01
—
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.
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.
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.