1543 SE 25th St Unit 204
Homestead, FL 33035 · condos · For Sale · 247 days on market
Asking price$200,000
3 beds 2 baths 1,182 sqft
Listed by an agent · Horizon Homes Realty
Typecondos
Built2005
Price / sqft$169
Est. value (own analysis)$223,327
Rent estimate (own analysis)$2,000/mo
HOA$328/mo
Wind10/10Extreme$Heat10/10ExtremeFlood9/10extreme$Wildfire3/10ModerateAir2/10Minor
1 / 51
Show every detail
Statusfor_sale
Listed date2025-12-29
Removed date—
MLSMiamiMLS #A11936322
Coordinates25.44463, -80.45366
Address1543 SE 25th St Unit 204
CityHomestead
StateFL
Zip33035
Listing ID6171026274
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33035)
Typical home value (ZHVI)$331,237
Typical rent (ZORI)$2,328/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 | $200,000 |
| Down payment (20.0%) | $40,000 |
| Loan amount | $160,000 |
| Closing costs (5.0%) | $10,000 |
| Total cash to close | $50,000 |
| Income | |
| Rent (comp-derived) | $2,000$24,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,840$22,080 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $317$3,800 |
| Insurance (est. scaled by flood & wind risk) | $293$3,520 |
| HOA dues | $328$3,936 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $100$1,200 |
| Total operating expenses | $1,038$12,456 |
| 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) | $100$1,200 |
| 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 |
|---|---|---|---|---|---|---|---|
| apartment | 3 | 2 | 1,302 | $2,400 | 2026-04-26 | — | |
| condos | 3 | 3 | 1,423 | $1,914 | 2026-03-30 | — | |
| condos | 3 | 2 | 1,099 | $1,800 | 2026-09-02 | — | |
| condos | 3 | 3 | 1,509 | $1,800 | 2026-04-13 | — | |
| apartment | 3 | 2 | 1,099 | $1,850 | 2026-05-22 | — | |
| condos | 3 | 2 | 1,076 | $1,775 | 2026-07-23 | — | |
| condos | 3 | 2 | 1,060 | $1,850 | 2026-07-02 | — | |
| condos | 3 | 3 | 1,302 | $2,000 | 2026-03-21 | — | |
| condos | 3 | 3 | 1,452 | $2,200 | 2026-08-10 | — | |
| condos | 3 | 2 | 1,182 | $1,790 | 2026-06-11 | — | |
| condos | 3 | 2 | 1,024 | $1,850 | 2026-06-23 | — | |
| apartment | 3 | 2 | 1,166 | $2,000 | 2025-02-02 | — | |
| condos | 3 | 3 | 1,423 | $2,000 | 2026-05-30 | — | |
| condos | 3 | 2 | 1,076 | $1,900 | 2026-08-11 | — | |
| condos | 3 | 2 | 1,024 | $2,000 | 2026-05-03 | — | |
| condos | 3 | 2 | 1,099 | $2,100 | 2026-08-20 | — | |
| condos | 3 | 2 | 1,182 | $1,900 | 2026-08-14 | — | |
| condos | 3 | 2 | 1,099 | $2,300 | 2026-06-23 | — | |
| condos | 3 | 2 | 1,182 | $1,950 | 2026-07-17 | — | |
| apartment | 3 | 2 | 1,182 | $1,800 | 2026-06-26 | — | |
| condos | 3 | 2 | 1,076 | $1,900 | 2026-06-02 | — | |
| condos | 3 | 3 | 1,545 | $2,380 | 2026-05-15 | — | |
| condos | 3 | 2 | 1,060 | $1,900 | 2026-07-15 | — | |
| condos | 3 | 2 | 1,076 | $1,900 | 2026-06-18 | — | |
| condos | 3 | 2 | 1,182 | $1,900 | 2026-07-10 | — | |
| condos | 3 | 2 | 1,099 | $2,175 | 2026-08-14 | — | |
| condos | 3 | 2 | 1,182 | $2,000 | 2026-04-14 | — | |
| condos | 3 | 2 | 1,166 | $2,000 | 2026-08-07 | — | |
| condos | 3 | 2 | 1,024 | $2,000 | 2026-08-10 | — | |
| condos | 3 | 2 | 1,060 | $1,900 | 2026-06-29 | — | |
| condos | 3 | 2 | 1,166 | $2,050 | 2026-07-13 | — | |
| condos | 3 | 2 | 1,060 | $2,000 | 2026-07-10 | — | |
| condos | 3 | 2 | 1,182 | $2,000 | 2026-06-27 | — | |
| condos | 3 | 2 | 1,076 | $2,000 | 2026-04-24 | — | |
| condos | 3 | 2 | 1,182 | $2,300 | 2026-08-05 | — | |
| condos | 3 | 2 | 1,166 | $2,000 | 2026-08-03 | — | |
| condos | 3 | 2 | 1,220 | $2,200 | 2026-03-12 | — | |
| condos | 3 | 2 | 1,166 | $2,300 | 2026-08-04 | — | |
| condos | 3 | 2 | 1,166 | $2,200 | 2026-06-08 | — | |
| condos | 3 | 2 | 1,076 | $2,600 | 2026-06-24 | — | |
| condos | 3 | 2 | 1,125 | $2,400 | 2026-05-20 | — | |
| apartment | 3 | 3 | 1,387 | $2,394 | — | — | |
| apartment | 3 | 3 | 1,387 | $2,394 | — | — | |
| apartment | 3 | 3 | 1,501 | $2,444 | — | — | |
| apartment | 3 | 3 | 1,501 | $2,498 | — | — | |
| apartment | 3 | 3 | 1,501 | $2,498 | — | — | |
| apartment | 3 | 3 | 1,501 | $2,461 | — | — | |
| apartment | 3 | 3 | 1,387 | $2,394 | — | — | |
| apartment | 3 | 3 | 1,501 | $2,444 | — | — | |
| apartment | 3 | 3 | 1,387 | $2,343 | — | — | |
| apartment | 3 | 3 | 1,387 | $2,394 | — | — | |
| condos | 3 | 3 | 1,328 | $2,500 | 2026-03-16 | — | |
| condos | 3 | 2 | 1,076 | $2,000 | 2026-08-31 | — | |
| condos | 3 | 2 | 1,099 | $2,100 | 2026-08-31 | — | |
| condos | 3 | 2 | 1,099 | $2,200 | 2026-08-31 | — | |
| condos | 3 | 3 | 1,423 | $2,000 | 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.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 2359 SE 23rd Dr Unit 2359 | condos | 3 | 3 | 1,458 | $200,000 | 2026-08-28 |
| 2826 SE 16th Pl Unit 103 | condos | 3 | 2 | 1,060 | $174,000 | 2026-08-14 |
| 1301 SE 28th Ln Unit 206-42 | condos | 3 | 2 | 1,024 | $199,900 | 2026-08-12 |
| 2324 SE 23rd Rd Unit 2324 | condos | 3 | 3 | 1,519 | $205,000 | 2026-08-03 |
| 2551 SE 16th Ter Unit 101 | condos | 3 | 2 | 1,166 | $227,000 | 2026-07-31 |
| 2911 SE 13th Ave Unit 101-49 | condos | 3 | 2 | 1,099 | $218,000 | 2026-07-09 |
| 1905 San Remo Cir | condo_townhome_rowhome_coop | 3 | 2 | 1,125 | $320,000 | 2026-04-28 |
| 1658 SE 28th Ct Unit 200 | condos | 3 | 2 | 1,076 | $205,000 | 2026-04-24 |
| 1658 SE 28th Ct Unit 101 | condos | 3 | 2 | 1,166 | $210,000 | 2026-04-15 |
| 1251 SE 29th St Unit 201-26 | condos | 3 | 2 | 1,024 | $195,000 | 2026-03-30 |
| 2049 SE 26th Ln Unit 106 | condos | 3 | 2 | 1,220 | $195,000 | 2026-01-08 |
| 1652 SE 28th St Unit 205 | condos | 3 | 2 | 1,076 | $239,000 | 2025-12-12 |
| 2903 SE 17th Ave Unit 102 | condos | 3 | 2 | 1,166 | $232,500 | 2025-12-11 |
| 1662 SE 27th Dr Unit 202 | condos | 3 | 2 | 1,182 | $185,000 | 2025-12-05 |
| 1270 SE 31st Ct Unit 101-35 | condos | 3 | 2 | 1,099 | $206,000 | 2025-11-24 |
| 2503 SE 19th Pl Unit 102A | condos | 3 | 2 | 1,220 | $210,000 | 2025-11-10 |
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 |
|---|---|---|---|---|---|---|
| 2455 SE 23rd Rd | single_family | 3 | 2 | 2,161 | $569,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,334 | $414,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,828 | $458,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,668 | $397,990 | — |
| Palm Dr & 167th Av | townhomes | 3 | 2 | 1,651 | $444,990 | — |
| 2815 SE 16th Ave Unit 102 | condos | 3 | 2 | 1,166 | $189,000 | — |
| 1651 SE 31st Ct | townhomes | 3 | 3 | 1,518 | $305,000 | — |
| 1461 SE 26th Rd | townhomes | 3 | 3 | 1,393 | $309,900 | — |
10-year hold projection
IRR5.4%
Equity multiple1.86x
Total return (10yr)$69,346
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $206,000 | $9,624 | -$3,914 | $158,265 | $47,735 |
| 2 | $212,180 | $9,975 | -$3,593 | $156,411 | $55,769 |
| 3 | $218,545 | $10,338 | -$3,261 | $154,430 | $64,115 |
| 4 | $225,102 | $10,714 | -$2,917 | $152,313 | $72,789 |
| 5 | $231,855 | $11,102 | -$2,561 | $150,050 | $81,804 |
| 6 | $238,810 | $11,504 | -$2,192 | $147,633 | $91,178 |
| 7 | $245,975 | $11,920 | -$1,811 | $145,049 | $100,926 |
| 8 | $253,354 | $12,349 | -$1,415 | $142,287 | $111,067 |
| 9 | $260,955 | $12,794 | -$1,007 | $139,336 | $121,619 |
| 10 | $268,783 | $13,254 | -$583 | $136,182 | $132,601 |
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.