1211 SW 14th Ave Unit 1211
Miami, FL 33135 · townhomes · For Sale · 8 days on market
Asking price$1,290,000
3 beds 4 baths 2,167 sqft
Listed by Irene Fernandez · Coldwell Banker Realty
Typetownhomes
Built2006
Price / sqft$595
Est. value (own analysis)$1,499,637
Rent estimate (own analysis)$3,500/mo
HOANone
1 / 30
Show every detail
Statusfor_sale
Listed date2026-08-25
Removed date—
MLSMiamiMLS #A12077156
Coordinates25.76151, -80.21806
Address1211 SW 14th Ave Unit 1211
CityMiami
StateFL
Zip33135
Listing ID6182134674
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33135)
Typical home value (ZHVI)$531,790
Typical rent (ZORI)$2,051/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 | $1,290,000 |
| Down payment (20.0%) | $258,000 |
| Loan amount | $1,032,000 |
| Closing costs (5.0%) | $64,500 |
| Total cash to close | $322,500 |
| Income | |
| Rent (comp-derived) | $3,500$42,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,220$38,640 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $2,043$24,510 |
| Insurance (placeholder 0.8% of price) | $860$10,320 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $175$2,100 |
| Total operating expenses | $3,078$36,930 |
| 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) | $175$2,100 |
| 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 |
|---|---|---|---|---|---|---|---|
| townhomes | 3 | 4 | 1,691 | $5,500 | 2026-08-07 | — | |
| townhomes | 3 | 3 | — | $3,500 | 2026-07-17 | — | |
| townhomes | 3 | 3 | — | $3,500 | 2026-07-16 | — | |
| townhomes | 3 | 2 | 1,366 | $3,000 | 2026-03-14 | — |
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 |
|---|---|---|---|---|---|---|
| 2435 SW 11th St Unit 9B | townhomes | 3 | 3 | 1,576 | $555,000 | 2026-07-30 |
| 1235 SW 13th Ave Unit 1235 | townhomes | 3 | 4 | 2,247 | $1,555,000 | 2026-07-17 |
| 1247 SW 13th Ave Unit A | townhomes | 3 | 4 | 2,108 | $1,600,000 | 2025-12-26 |
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 |
|---|---|---|---|---|---|---|
| 1274 SW 5th St | single_family | 3 | 2 | 1,170 | $749,999 | — |
| 3130 SW 6th St | single_family | 3 | 3 | 2,350 | $815,000 | — |
| 2353 SW 4th St | single_family | 3 | 2 | 1,765 | $865,000 | — |
| 2260 SW 5th St | single_family | 3 | 2 | 1,328 | $640,000 | — |
| 3080 SW 5th St | single_family | 3 | 1 | 1,534 | $599,999 | — |
| 1831 SW 10th St | single_family | 3 | 2 | 1,876 | $780,000 | — |
| 3640 SW 11th St | single_family | 3 | 2 | 1,595 | $822,000 | — |
| multi_family | 3 | 7 | 1,364 | $1,340,000 | — |
10-year hold projection
IRR-6.7%
Equity multiple-0.12x
Total return (10yr)-$192,853
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,328,700 | $1,710 | -$79,973 | $1,020,811 | $307,889 |
| 2 | $1,368,561 | $1,946 | -$79,789 | $1,008,853 | $359,708 |
| 3 | $1,409,618 | $2,194 | -$79,596 | $996,075 | $413,543 |
| 4 | $1,451,906 | $2,453 | -$79,391 | $982,418 | $469,488 |
| 5 | $1,495,464 | $2,726 | -$79,175 | $967,824 | $527,639 |
| 6 | $1,540,327 | $3,011 | -$78,947 | $952,228 | $588,099 |
| 7 | $1,586,537 | $3,311 | -$78,708 | $935,561 | $650,976 |
| 8 | $1,634,133 | $3,624 | -$78,455 | $917,749 | $716,384 |
| 9 | $1,683,157 | $3,952 | -$78,189 | $898,714 | $784,443 |
| 10 | $1,733,652 | $4,296 | -$77,910 | $878,372 | $855,280 |
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.