16550 NE 4th Ave
Miami, FL 33162 · single_family · For Sale · 13 days on market
Asking price$450,000
5 beds 3 baths 1,478 sqft
Listed by Maritza Salas · Prestige Sales Group, Inc.
Typesingle_family
Built1946
Price / sqft$304
Est. value (own analysis)$708,258
Rent estimate (own analysis)$6,500/mo
HOANone
1 / 2
Show every detail
Statusfor_sale
Listed date2026-08-20
Removed date—
MLSMiamiMLS #A12074802
Coordinates25.92713, -80.19251
Address16550 NE 4th Ave
CityMiami
StateFL
Zip33162
Listing ID6128294986
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33162)
Typical home value (ZHVI)$472,330
Typical rent (ZORI)$2,262/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 | $450,000 |
| Down payment (20.0%) | $90,000 |
| Loan amount | $360,000 |
| Closing costs (5.0%) | $22,500 |
| Total cash to close | $112,500 |
| Income | |
| Rent (comp-derived) | $6,500$78,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $5,980$71,760 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $713$8,550 |
| Insurance (placeholder 0.8% of price) | $300$3,600 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $325$3,900 |
| Total operating expenses | $1,338$16,050 |
| 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) | $325$3,900 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 5 | 3 | 2,495 | $6,500 | 2026-07-02 | — | |
| single_family | 5 | 3 | 2,619 | $7,500 | 2026-08-01 | — | |
| single_family | 5 | 3 | 2,128 | $5,199 | 2026-06-07 | — |
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 |
|---|---|---|---|---|---|---|
| 931 NE 173rd St | single_family | 5 | 2 | 2,868 | $1,725,000 | 2026-06-30 |
| 800 NE 154th St | single_family | 5 | 3 | 2,313 | $500,000 | 2026-06-02 |
| 11 NE 151st St | single_family | 5 | 4 | 2,337 | $930,000 | 2026-04-13 |
| 1325 NE 171st St | single_family | 5 | 3 | 2,944 | $1,650,000 | 2026-01-21 |
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 |
|---|---|---|---|---|---|---|
| 55 NE 165th St | multi_family | 5 | 2 | 2,124 | $725,000 | — |
| 15230 NE 2nd Ave | single_family | 5 | 3 | 1,688 | $1,650,000 | — |
| 610 NE 164th Ter | single_family | 5 | 3 | 2,201 | $848,999 | — |
| 110 NE 152nd St | single_family | 5 | 3 | 2,926 | $899,000 | — |
| 426 NE 166th St Unit 2 | single_family | 5 | 3 | 1,895 | $550,000 | — |
| 16910 NE 8th Ct | single_family | 5 | 3 | 2,236 | $895,000 | — |
| 16031 NE 19th Pl | single_family | 5 | 5 | 2,982 | $825,000 | — |
10-year hold projection
IRR28.8%
Equity multiple5.19x
Total return (10yr)$529,879
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $463,500 | $55,710 | $24,048 | $356,097 | $107,403 |
| 2 | $477,405 | $57,462 | $25,703 | $351,925 | $125,480 |
| 3 | $491,727 | $59,268 | $27,409 | $347,468 | $144,259 |
| 4 | $506,479 | $61,130 | $29,169 | $342,704 | $163,775 |
| 5 | $521,673 | $63,050 | $30,984 | $337,613 | $184,060 |
| 6 | $537,324 | $65,030 | $32,856 | $332,172 | $205,151 |
| 7 | $553,443 | $67,072 | $34,788 | $326,358 | $227,085 |
| 8 | $570,047 | $69,177 | $36,780 | $320,145 | $249,902 |
| 9 | $587,148 | $71,348 | $38,835 | $313,505 | $273,643 |
| 10 | $604,762 | $73,586 | $40,954 | $306,408 | $298,354 |
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.