35250 SW 177th Ct Unit 220
Homestead, FL 33034 · mobile · For Sale · 280 days on market
Asking price$169,000
3 beds 2 baths 850 sqft
Suggested offer$159,829$9,171 above the est. market value of $159,829.
View on Realtor.com →Listed by Elsa Cristobal · Keller Williams Realty Premier
Typemobile
Built1993
Price / sqft$199
Est. value (own analysis)$159,829
Rent estimate (own analysis)$2,500/mo
HOA$174/mo
Wind10/10Extreme$Heat10/10ExtremeFlood8/10severe$Wildfire4/10ModerateAir2/10Minor
1 / 29
Show every detail
Statusfor_sale
Listed date2025-11-26
Removed date—
MLSMiamiMLS #A11921718
Coordinates25.43632, -80.47809
Address35250 SW 177th Ct Unit 220
CityHomestead
StateFL
Zip33034
Listing ID6116611150
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33034)
Typical home value (ZHVI)$382,671
Typical rent (ZORI)$2,436/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 | $169,000 |
| Down payment (20.0%) | $33,800 |
| Loan amount | $135,200 |
| Closing costs (5.0%) | $8,450 |
| Total cash to close | $42,250 |
| Income | |
| Rent (comp-derived) | $2,500$30,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,300$27,600 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $268$3,211 |
| Insurance (est. scaled by flood & wind risk) | $220$2,636 |
| HOA dues | $174$2,088 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $125$1,500 |
| Total operating expenses | $786$9,435 |
| 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) | $125$1,500 |
| 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 |
|---|---|---|---|---|---|---|---|
| mobile | 3 | 2 | 1,456 | $2,150 | 2026-08-24 | — | |
| mobile | 3 | 2 | 1,456 | $2,650 | 2026-08-20 | — | |
| mobile | 3 | 2 | 5,891 | $2,500 | 2026-06-19 | — |
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 |
|---|---|---|---|---|---|---|
| 35250 SW 177th Ct Unit 44 | mobile | 3 | 2 | 1,170 | $220,000 | 2026-08-14 |
| 35303 SW 180th Ave Lot 353 | mobile | 3 | 2 | 1,170 | $237,000 | 2026-05-06 |
| 35303 SW 180th Ave Lot 345 | mobile | 3 | 2 | 1,430 | $220,000 | 2025-10-31 |
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 |
|---|---|---|---|---|---|---|
| 1431 NE 5th Avenue | townhomes | 3 | 2 | 1,448 | $450,990 | — |
| 35605 SW 180th Ave | single_family | 3 | 2 | 1,414 | $342,990 | — |
| 35817 SW 178th Ct | townhomes | 3 | 3 | 1,338 | $393,790 | — |
| SW 328 St & SW 172nd Ave | single_family | 3 | 2 | 1,545 | $363,990 | — |
| 18917 SW 357 St | condo_townhome_rowhome_coop | 3 | 3 | 1,460 | $347,090 | — |
| 18927 SW 357 St | condo_townhome_rowhome_coop | 3 | 3 | 1,373 | $343,590 | — |
| SW 336 St & SW 194 Ave | single_family | 3 | 2 | 1,732 | $546,990 | — |
| 35605 SW 180th Ave | single_family | 3 | 2 | 1,545 | $351,990 | — |
10-year hold projection
IRR23.2%
Equity multiple4.45x
Total return (10yr)$167,878
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $174,070 | $18,165 | $6,239 | $133,734 | $40,336 |
| 2 | $179,292 | $18,757 | $6,793 | $132,168 | $47,124 |
| 3 | $184,671 | $19,368 | $7,366 | $130,494 | $54,177 |
| 4 | $190,211 | $19,998 | $7,957 | $128,705 | $61,506 |
| 5 | $195,917 | $20,649 | $8,567 | $126,793 | $69,125 |
| 6 | $201,795 | $21,321 | $9,198 | $124,749 | $77,045 |
| 7 | $207,849 | $22,014 | $9,848 | $122,566 | $85,283 |
| 8 | $214,084 | $22,729 | $10,520 | $120,232 | $93,852 |
| 9 | $220,507 | $23,467 | $11,213 | $117,739 | $102,768 |
| 10 | $227,122 | $24,228 | $11,929 | $115,074 | $112,048 |
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.