35250 SW 177th Ct Unit 48
Homestead, FL 33034 · mobile · For Sale · 88 days on market
Asking price$197,000
2 beds 2 baths 1,170 sqft
Suggested offer$178,941$18,059 above the est. market value of $178,941.
View on Realtor.com →Listed by Dania Diaz · RE/MAX Advance Realty II
Typemobile
Built1995
Price / sqft$168
Est. value (own analysis)$178,941
Rent estimate (Zillow ZIP avg)$2,436/mo
HOA$175/mo
1 / 28
Show every detail
Statusfor_sale
Listed date2026-06-06
Removed date—
MLSMiamiMLS #A12032412
Coordinates25.43632, -80.47809
Address35250 SW 177th Ct Unit 48
CityHomestead
StateFL
Zip33034
Listing ID6127306476
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 | $197,000 |
| Down payment (20.0%) | $39,400 |
| Loan amount | $157,600 |
| Closing costs (5.0%) | $9,850 |
| Total cash to close | $49,250 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,436$29,229 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,241$26,890 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $312$3,743 |
| Insurance (placeholder 0.8% of price) | $131$1,576 |
| HOA dues | $175$2,100 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $122$1,461 |
| Total operating expenses | $740$8,880 |
| 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) | $122$1,461 |
| 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 |
|---|---|---|---|---|---|---|---|
| mobile | 2 | 2 | 850 | $1,850 | 2026-05-10 | — | |
| mobile | 2 | 2 | 1,170 | $1,675 | 2026-07-01 | — |
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.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 35250 SW 177th Ct Unit 168 | mobile | 2 | 2 | 850 | $130,000 | 2026-06-12 |
| 35250 SW 177th Ct Unit 222 | mobile | 2 | 2 | 710 | $140,000 | 2026-02-13 |
| 35303 SW 180th Ave Lot 412 | mobile | 2 | 2 | 1,690 | $160,000 | 2026-02-10 |
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 |
|---|---|---|---|---|---|---|
| 1051 Jefferson Dr Unit 1051K | condos | 2 | 2 | 970 | $189,900 | — |
| 35303 SW 180th Ave Lot 333 | mobile | 2 | 2 | 1,170 | $225,000 | — |
| 327 NW 3rd St | single_family | 2 | 1 | 1,004 | $349,999 | — |
| 488 NE 5th Ter | townhomes | 2 | 3 | 1,208 | $269,000 | — |
| 1149 Independence Trl Unit 1149H | condos | 2 | 2 | 970 | $218,000 | — |
| 1017 Washington Cir Unit 1017I | condos | 2 | 2 | 960 | $180,900 | — |
| 1021 Adams Ave Unit 1021F | condos | 2 | 2 | 960 | $195,000 | — |
| 889 Hamilton Dr Unit 889E | condos | 2 | 2 | 970 | $179,900 | — |
10-year hold projection
IRR18.3%
Equity multiple3.77x
Total return (10yr)$162,083
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $202,910 | $18,010 | $4,395 | $155,891 | $47,019 |
| 2 | $208,997 | $18,595 | $4,943 | $154,065 | $54,932 |
| 3 | $215,267 | $19,198 | $5,509 | $152,114 | $63,153 |
| 4 | $221,725 | $19,821 | $6,093 | $150,028 | $71,697 |
| 5 | $228,377 | $20,463 | $6,696 | $147,800 | $80,577 |
| 6 | $235,228 | $21,126 | $7,319 | $145,418 | $89,810 |
| 7 | $242,285 | $21,810 | $7,962 | $142,873 | $99,413 |
| 8 | $249,554 | $22,516 | $8,625 | $140,152 | $109,401 |
| 9 | $257,040 | $23,244 | $9,310 | $137,246 | $119,795 |
| 10 | $264,752 | $23,995 | $10,017 | $134,139 | $130,612 |
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.