15022 SW 67th Ln
Miami, FL 33193 · single_family · For Sale · 58 days on market
Asking price$853,000
5 beds 3 baths 2,206 sqft
Suggested offer$706,163$146,837 above the est. market value of $706,163.
View on Realtor.com →Listed by IVONNE LAPEYRE · Lapeyre Realty Inc
Typesingle_family
Built1983
Price / sqft$387
Est. value (own analysis)$706,163
Rent estimate (own analysis)$5,000/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorWildfire2/10MinorFlood1/10minimal$
1 / 71
Show every detail
Statusfor_sale
Listed date2026-07-06
Removed date—
MLSMiamiMLS #A12048908
Coordinates25.70445, -80.43678
Address15022 SW 67th Ln
CityMiami
StateFL
Zip33193
Listing ID6189514217
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33193)
Typical home value (ZHVI)$445,241
Typical rent (ZORI)$2,377/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 | $853,000 |
| Down payment (20.0%) | $170,600 |
| Loan amount | $682,400 |
| Closing costs (5.0%) | $42,650 |
| Total cash to close | $213,250 |
| Income | |
| Rent (comp-derived) | $5,000$60,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,600$55,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,351$16,207 |
| Insurance (est. scaled by flood & wind risk) | $853$10,236 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $250$3,000 |
| Total operating expenses | $2,454$29,443 |
| 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) | $250$3,000 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 5 | 4 | 2,905 | $5,725 | 2026-09-01 | — | |
| single_family | 5 | 4 | 2,612 | $7,300 | 2026-08-15 | — | |
| single_family | 5 | 3 | 2,480 | $3,875 | 2026-08-15 | — | |
| single_family | 5 | 3 | 1,908 | $5,000 | 2026-08-14 | — | |
| single_family | 5 | 3 | 2,176 | $9,000 | 2026-08-13 | — | |
| single_family | 5 | 3 | 2,200 | $5,250 | 2026-08-13 | — | |
| single_family | 5 | 2 | 1,598 | $5,000 | 2026-08-11 | — | |
| single_family | 5 | 4 | 2,323 | $5,700 | 2026-08-06 | — | |
| single_family | 5 | 3 | 1,846 | $3,600 | 2026-08-05 | — | |
| single_family | 5 | 3 | 1,685 | $3,500 | 2026-07-21 | — | |
| single_family | 5 | 3 | 2,547 | $7,900 | 2026-07-20 | — | |
| single_family | 5 | 3 | 2,711 | $4,550 | 2026-07-19 | — | |
| single_family | 5 | 3 | 2,598 | $4,800 | 2026-07-18 | — | |
| single_family | 5 | 3 | 2,781 | $14,500 | 2026-07-18 | — | |
| single_family | 5 | 8 | 2,326 | $8,200 | 2026-07-13 | — | |
| single_family | 5 | 3 | 2,733 | $6,300 | 2026-07-12 | — | |
| single_family | 5 | 2 | 1,729 | $3,950 | 2026-07-10 | — | |
| single_family | 5 | 4 | 2,598 | $4,600 | 2026-07-08 | — | |
| single_family | 5 | 3 | 2,406 | $4,400 | 2026-07-03 | — | |
| single_family | 5 | 3 | 1,650 | $3,800 | — | — | |
| single_family | 5 | 3 | 1,646 | $4,800 | 2026-04-18 | — | |
| single_family | 5 | 2 | 2,597 | $13,500 | 2026-06-25 | — | |
| single_family | 5 | 4 | 2,092 | $9,500 | 2026-06-16 | — | |
| single_family | 5 | 3 | 2,598 | $3,215 | 2026-08-18 | — | |
| single_family | 5 | 5 | 2,838 | $7,250 | 2026-05-22 | — | |
| single_family | 5 | 4 | 2,740 | $3,950 | 2026-07-31 | — | |
| single_family | 5 | 3 | 2,369 | $4,250 | 2023-04-07 | — | |
| single_family | 5 | 3 | 2,376 | $3,680 | — | — | |
| single_family | 5 | 4 | 2,916 | $6,000 | 2026-08-23 | — | |
| single_family | 5 | 3 | 2,946 | $5,000 | — | — | |
| single_family | 5 | 4 | 2,916 | $6,000 | 2026-08-25 | — | |
| single_family | 5 | 3 | 2,589 | $4,795 | — | — | |
| single_family | 5 | 2 | 1,974 | $5,000 | — | — | |
| single_family | 5 | 3 | 2,719 | $4,750 | — | — | |
| single_family | 5 | 3 | 2,442 | $6,500 | 2026-08-30 | — | |
| single_family | 5 | 3 | 1,971 | $3,800 | 2026-08-27 | — | |
| single_family | 5 | 3 | 2,480 | $3,875 | — | — | |
| single_family | 5 | 3 | 2,446 | $7,000 | 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 |
|---|---|---|---|---|---|---|
| 16016 SW 66th Ter | single_family | 5 | 3 | 2,242 | $755,000 | 2026-07-23 |
| 6153 SW 154th Ct | single_family | 5 | 3 | 2,395 | $760,000 | 2026-07-13 |
| 15902 SW 66th Ter | single_family | 5 | 3 | 3,370 | $700,000 | 2026-05-29 |
| 16301 SW 70th St | single_family | 5 | 4 | 2,003 | $815,000 | 2026-05-29 |
| 15910 SW 69th Ln | single_family | 5 | 3 | 3,265 | $955,000 | 2026-04-14 |
| 6042 SW 159th Ct | single_family | 5 | 3 | 2,591 | $1,200,000 | 2026-04-10 |
| 15109 SW 71st Ln | single_family | 5 | 3 | 1,885 | $680,000 | 2026-03-31 |
| 5902 SW 166th Ct | single_family | 5 | 4 | 3,009 | $885,000 | 2026-03-09 |
| 7936 SW 164th Pl | single_family | 5 | 4 | 3,202 | $875,000 | 2026-02-04 |
| 7831 SW 164th Ave | single_family | 5 | 4 | 3,202 | $1,100,000 | 2025-12-16 |
| 7310 SW 163rd Pl | single_family | 5 | 6 | 3,639 | $1,175,000 | 2025-11-26 |
| 15002 SW 67th Ln | single_family | 5 | 3 | 2,421 | $790,000 | 2025-11-21 |
| 16472 SW 58th Ter | single_family | 5 | 4 | 2,868 | $995,000 | 2025-11-20 |
| 16063 SW 63rd Ter | single_family | 5 | 3 | 3,286 | $790,000 | 2025-11-17 |
| 15802 SW 63rd Ter | single_family | 5 | 4 | 3,748 | $750,000 | 2025-10-28 |
| 16344 SW 66th St | single_family | 5 | 3 | 3,078 | $780,000 | 2025-10-16 |
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 |
|---|---|---|---|---|---|---|
| 15809 SW 65th Ter | single_family | 5 | 3 | 2,618 | $799,000 | — |
| 5861 SW 149th Ct | single_family | 5 | 3 | 1,764 | $690,000 | — |
| 15877 SW 61st Way | single_family | 5 | 3 | 2,378 | $935,000 | — |
| 6743 SW 163rd Pl | single_family | 5 | 3 | 2,863 | $1,095,000 | — |
| 16125 SW 65th Ln | single_family | 5 | 3 | 3,468 | $1,050,000 | — |
| 6114 SW 158th Pass | single_family | 5 | 3 | 2,372 | $725,000 | — |
| 16448 SW 67th Ter | single_family | 5 | 3 | 2,492 | $877,777 | — |
| 6553 SW 148th Pl | single_family | 5 | 5 | 2,168 | $810,000 | — |
10-year hold projection
IRR0.8%
Equity multiple1.12x
Total return (10yr)$138,046
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $878,590 | $25,757 | -$29,866 | $675,001 | $203,589 |
| 2 | $904,948 | $26,677 | -$29,022 | $667,094 | $237,853 |
| 3 | $932,096 | $27,628 | -$28,147 | $658,645 | $273,452 |
| 4 | $960,059 | $28,612 | -$27,243 | $649,614 | $310,445 |
| 5 | $988,861 | $29,629 | -$26,306 | $639,964 | $348,897 |
| 6 | $1,018,527 | $30,680 | -$25,338 | $629,651 | $388,875 |
| 7 | $1,049,082 | $31,767 | -$24,336 | $618,630 | $430,452 |
| 8 | $1,080,555 | $32,891 | -$23,299 | $606,852 | $473,703 |
| 9 | $1,112,972 | $34,052 | -$22,226 | $594,266 | $518,706 |
| 10 | $1,146,361 | $35,253 | -$21,117 | $580,815 | $565,546 |
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.