3500 SW 13th St
Miami, FL 33145 · single_family · Pending — under contract · 28 days on market
Asking price$789,700
3 beds 2 baths 1,607 sqft
Listed by Jonathan Quintana, P.A. · Jennifer Homes Realty
Typesingle_family
Built1958
Price / sqft$491
Est. value (own analysis)$899,352
Rent estimate (own analysis)$5,500/mo
HOANone
1 / 57
Show every detail
Statusfor_sale
Listed date2026-08-05
Removed date—
MLSMiamiMLS #A12066064
Coordinates25.76022, -80.25197
Address3500 SW 13th St
CityMiami
StateFL
Zip33145
Listing ID6250973949
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33145)
Typical home value (ZHVI)$735,527
Typical rent (ZORI)$3,018/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 | $789,700 |
| Down payment (20.0%) | $157,940 |
| Loan amount | $631,760 |
| Closing costs (5.0%) | $39,485 |
| Total cash to close | $197,425 |
| Income | |
| Rent (comp-derived) | $5,500$66,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $5,060$60,720 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,250$15,004 |
| Insurance (placeholder 0.8% of price) | $526$6,318 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $275$3,300 |
| Total operating expenses | $2,052$24,622 |
| 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) | $275$3,300 |
| 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 | 3 | 1 | 1,350 | $2,700 | 2026-08-21 | — | |
| single_family | 3 | 2 | 1,554 | $4,500 | 2026-08-07 | — | |
| single_family | 3 | 2 | 1,809 | $4,300 | 2026-08-07 | — | |
| single_family | 3 | 2 | 1,600 | $6,000 | 2026-08-07 | — | |
| single_family | 3 | 3 | 1,519 | $6,000 | 2026-08-07 | — | |
| single_family | 3 | 3 | 1,500 | $5,500 | 2026-08-07 | — | |
| single_family | 3 | 3 | 1,500 | $5,500 | 2026-08-07 | — | |
| single_family | 3 | 3 | 1,627 | $5,500 | 2026-07-27 | — | |
| single_family | 3 | 2 | 1,335 | $6,000 | 2026-06-18 | — | |
| single_family | 3 | 2 | 2,117 | $3,500 | 2026-07-31 | — | |
| single_family | 3 | 2 | 1,660 | $8,975 | 2026-03-02 | — | |
| single_family | 3 | 2 | 1,100 | $3,800 | — | — | |
| single_family | 3 | 2 | 2,060 | $3,700 | — | — |
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 |
|---|---|---|---|---|---|---|
| 2830 SW 17th St | single_family | 3 | 2 | 1,187 | $750,000 | 2026-08-11 |
| 2110 SW 15th St | single_family | 3 | 2 | 1,378 | $860,000 | 2026-08-05 |
| 2190 SW 20th St | single_family | 3 | 2 | 1,640 | $1,025,000 | 2026-07-31 |
| 1820 SW 25th Ave | single_family | 3 | 2 | 960 | $515,000 | 2026-07-22 |
| 2101 SW 16th Ter | single_family | 3 | 4 | 1,649 | $930,000 | 2026-07-17 |
| 3261 SW 16th Ln | single_family | 3 | 3 | 2,001 | $1,599,000 | 2026-06-30 |
| 2355 SW 36th Ave | single_family | 3 | 2 | 1,068 | $720,000 | 2026-06-29 |
| 2508 SW 19th Ter | single_family | 3 | 2 | 1,024 | $695,000 | 2026-06-24 |
| 2360 SW 22nd Ter | single_family | 3 | 1 | 1,159 | $650,000 | 2026-06-17 |
| 1211 SW 19th St | single_family | 3 | 2 | 1,980 | $937,700 | 2026-06-12 |
| 2225 SW 19th Ave | single_family | 3 | 2 | 1,898 | $1,430,000 | 2026-06-11 |
| 3111 SW 15th St | single_family | 3 | 2 | 1,349 | $1,025,000 | 2026-06-05 |
| 3121 SW 21st Ter | single_family | 3 | 2 | 1,447 | $890,000 | 2026-06-03 |
| 1200 SW 18th St | single_family | 3 | 3 | 2,778 | $1,680,000 | 2026-06-02 |
| 1701 SW 29th Ave | single_family | 3 | 3 | 2,249 | $897,190 | 2026-05-29 |
| 1980 SW 32nd Ave | single_family | 3 | 2 | 1,707 | $670,000 | 2026-05-29 |
| 3416 SW 16th St | single_family | 3 | 2 | 1,309 | $518,000 | 2026-05-19 |
| 2258 SW 15th St | single_family | 3 | 3 | 1,517 | $650,000 | 2026-05-15 |
| 2945 SW 16th St | single_family | 3 | 1 | 1,156 | $619,000 | 2026-05-06 |
| 1937 SW 16th Ave | single_family | 3 | 1 | 1,475 | $862,700 | 2026-04-20 |
| 1786 SW 14th Ter | single_family | 3 | 2 | 1,274 | $785,000 | 2026-04-10 |
| 3681 SW 21st St | single_family | 3 | 2 | 1,284 | $925,000 | 2026-04-09 |
| 2949 SW 14th St | single_family | 3 | 2 | — | $839,000 | 2026-03-31 |
| 2356 SW 24th St | single_family | 3 | 2 | 1,685 | $1,075,000 | 2026-03-31 |
| 1929 SW 21st St | single_family | 3 | 2 | 1,683 | $712,000 | 2026-03-18 |
| 2460 SW 24th St | single_family | 3 | 2 | 1,232 | $900,000 | 2026-03-16 |
| 1660 SW 32nd Ct | single_family | 3 | 2 | 2,117 | $1,700,000 | 2026-03-09 |
| 2420 SW 24th St | single_family | 3 | 4 | 3,444 | $2,250,000 | 2026-03-06 |
| 1429 SW 15th St | single_family | 3 | 2 | 1,607 | $1,120,000 | 2026-03-04 |
| 3621 SW 13th St | single_family | 3 | 2 | 1,356 | $550,000 | 2026-03-03 |
| 1344 SW 18th St | single_family | 3 | 3 | 2,857 | $1,450,000 | 2026-02-26 |
| 2256 SW 16th Ct | single_family | 3 | 2 | 3,123 | $1,310,000 | 2026-02-24 |
| 3310 SW 21st St | single_family | 3 | 2 | 1,284 | $810,000 | 2026-02-13 |
| 2818 SW 19th St | single_family | 3 | 3 | 1,506 | $815,000 | 2026-02-13 |
| 3510 SW 13th St | single_family | 3 | 2 | 1,668 | $775,000 | 2026-02-12 |
| 3410 SW 21st St | single_family | 3 | 2 | 1,522 | $790,000 | 2026-02-11 |
| 1512 SW 14th Ter | single_family | 3 | 3 | 2,433 | $825,000 | 2026-02-06 |
| 2464 SW 24th St | single_family | 3 | 2 | 1,473 | $1,200,000 | 2026-01-15 |
| 2317 SW 23rd St | single_family | 3 | 3 | 3,817 | $2,099,900 | 2026-01-13 |
| 2121 SW 30th Ct | single_family | 3 | 4 | 1,694 | $742,000 | 2026-01-09 |
| 1540 SW 20th Ave | single_family | 3 | 2 | 1,408 | $765,000 | 2025-12-19 |
| 2271 SW 19th Ter | single_family | 3 | 2 | 1,529 | $855,700 | 2025-12-17 |
| 3324 SW 20th St | single_family | 3 | 2 | 1,601 | $780,000 | 2025-12-12 |
| 1621 SW 32nd Ct | single_family | 3 | 2 | 1,917 | $970,000 | 2025-12-04 |
| 1456 SW 13th St | single_family | 3 | 3 | 2,192 | $1,485,000 | 2025-12-03 |
| 2221 SW 13th St | single_family | 3 | 2 | 1,715 | $630,000 | 2025-11-12 |
| 3149 SW 16th St | single_family | 3 | 2 | 2,420 | $770,000 | 2025-11-07 |
| 2190 SW 16th St | single_family | 3 | 2 | 2,025 | $849,000 | 2025-10-27 |
| 2340 SW 17th Ave | single_family | 3 | 3 | 1,910 | $830,000 | 2025-10-15 |
| 3025 SW 13th St | single_family | 3 | 2 | 1,176 | $745,000 | 2025-10-15 |
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 |
|---|---|---|---|---|---|---|
| 2800 SW 16th Ter | multi_family | 3 | 3 | 1,535 | $695,000 | — |
| 1431 SW 20th St | townhomes | 3 | 4 | 2,237 | $1,579,000 | — |
| 2831 SW 21st Ter | single_family | 3 | 3 | 1,855 | $1,200,000 | — |
| 3210 SW 19th Ter | single_family | 3 | 2 | 1,549 | $1,300,000 | — |
| 2483 SW 24th St | single_family | 3 | 2 | 1,845 | $1,590,000 | — |
| 2180 SW 20th St | single_family | 3 | 3 | 1,727 | $1,295,000 | — |
| 2500 SW 23rd Ter | single_family | 3 | 3 | 1,424 | $1,150,000 | — |
| 1519 SW 22nd Ter Unit 1519 | townhomes | 3 | 4 | 2,452 | $1,699,000 | — |
10-year hold projection
IRR5.0%
Equity multiple1.80x
Total return (10yr)$261,721
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $813,391 | $36,098 | -$15,920 | $624,910 | $188,481 |
| 2 | $837,793 | $37,304 | -$14,797 | $617,590 | $220,202 |
| 3 | $862,927 | $38,549 | -$13,636 | $609,768 | $253,159 |
| 4 | $888,814 | $39,835 | -$12,437 | $601,408 | $287,407 |
| 5 | $915,479 | $41,163 | -$11,198 | $592,474 | $323,005 |
| 6 | $942,943 | $42,534 | -$9,918 | $582,926 | $360,017 |
| 7 | $971,231 | $43,949 | -$8,596 | $572,723 | $398,508 |
| 8 | $1,000,368 | $45,410 | -$7,231 | $561,819 | $438,549 |
| 9 | $1,030,379 | $46,919 | -$5,820 | $550,167 | $480,213 |
| 10 | $1,061,291 | $48,476 | -$4,363 | $537,714 | $523,577 |
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.