30081 SW 148th Ave
Homestead, FL 33033 · single_family · For Sale · 35 days on market
Asking price$327,900
10 beds 4 baths 1,569 sqft
Listed by Ronald Ryder · RICHARD PETERS REALTY LLC
Typesingle_family
Built1957
Price / sqft$209
Est. value (own analysis)$450,209
Rent estimate (Zillow ZIP avg)$2,539/mo
HOANone
1 / 39
Show every detail
Statusfor_sale
Listed date2026-07-29
Removed date—
MLSStellarMLS #TB8533956
Coordinates25.48795, -80.42998
Address30081 SW 148th Ave
CityHomestead
StateFL
Zip33033
Listing ID6314977762
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33033)
Typical home value (ZHVI)$436,367
Typical rent (ZORI)$2,539/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 | $327,900 |
| Down payment (20.0%) | $65,580 |
| Loan amount | $262,320 |
| Closing costs (5.0%) | $16,395 |
| Total cash to close | $81,975 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,539$30,473 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,336$28,035 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $519$6,230 |
| Insurance (placeholder 0.8% of price) | $219$2,623 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $127$1,524 |
| Total operating expenses | $865$10,377 |
| 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) | $127$1,524 |
| 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.
No active rental listings cached yet for this bedroom count.
Widened to any bedroom count in ZIP. 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 |
|---|---|---|---|---|---|---|
| 174 NE 32nd Ter | single_family | 4 | 2 | 2,818 | $450,000 | 2026-08-25 |
| 159 NE 17th Ave | single_family | 5 | 3 | 2,645 | $664,000 | 2026-08-24 |
| 14521 SW 297th St | single_family | 3 | 1 | 1,056 | $435,000 | 2026-08-21 |
| 216 NE 36th Ter | single_family | 5 | 4 | 2,379 | $520,000 | 2026-08-21 |
| 2371 SE 1st Ct | single_family | 4 | 3 | 2,228 | $670,000 | 2026-08-20 |
| 2395 SE 7th Pl | single_family | 3 | 2 | 1,548 | $415,000 | 2026-08-20 |
| 633 SE 35th Ter | single_family | 5 | 4 | 3,196 | $640,000 | 2026-08-19 |
| 175 NE 26th Ave | single_family | 5 | 3 | 2,550 | $660,000 | 2026-08-19 |
| 16345 SW 303rd St | single_family | 4 | 2 | 1,586 | $520,000 | 2026-08-18 |
| 156 SE 22nd Ter | single_family | 4 | 3 | 2,463 | $665,000 | 2026-08-17 |
| 2105 NE 40th Ave | single_family | 3 | 2 | 1,787 | $475,000 | 2026-08-17 |
| 1211 NE 40th Rd | single_family | 4 | 3 | 2,213 | $467,500 | 2026-08-17 |
| 29100 Alabama Rd | single_family | 5 | 3 | 1,660 | $545,000 | 2026-08-15 |
| 14405 SW 298th Ter | single_family | 4 | 3 | 1,876 | $460,000 | 2026-08-14 |
| 3910 NE 10th Dr | single_family | 4 | 2 | 1,442 | $420,000 | 2026-08-14 |
| 14285 SW 287th St | single_family | 4 | 2 | 1,449 | $525,000 | 2026-08-14 |
| 2915 SE 4th Pl | single_family | 3 | 2 | 1,654 | $499,000 | 2026-08-14 |
| 2882 NE 4th St | single_family | 4 | 3 | 3,057 | $654,000 | 2026-08-13 |
| 526 SE 35th Ave | single_family | 3 | 3 | 2,342 | $480,000 | 2026-08-11 |
| 423 SE 33rd Ter | single_family | 3 | 3 | 1,968 | $465,000 | 2026-08-11 |
| 16452 SW 293rd St | single_family | 3 | 2 | 1,508 | $550,000 | 2026-08-10 |
| 589 SE 34th Ter | single_family | 5 | 3 | 2,492 | $530,000 | 2026-08-10 |
| 14985 Leisure Dr | single_family | 1 | 1 | 625 | $360,000 | 2026-08-07 |
| 16110 SW 300th St | single_family | 3 | 2 | 1,483 | $496,000 | 2026-08-07 |
| 3090 SE 7th Pl | single_family | 4 | 3 | 2,060 | $495,000 | 2026-08-07 |
| 690 SE 22nd Ln | single_family | 2 | 2 | 1,183 | $350,000 | 2026-08-06 |
| 14850 SW 297th St | single_family | 3 | 2 | 1,058 | $450,000 | 2026-08-06 |
| 3785 NE 2nd St | single_family | 3 | 2 | 1,616 | $405,000 | 2026-08-05 |
| 15805 SW 300th Ter | single_family | 4 | 3 | 1,212 | $530,000 | 2026-08-05 |
| 4113 NE 22nd Ln | single_family | 5 | 3 | 2,494 | $538,500 | 2026-08-04 |
| 14700 SW 302nd St | single_family | 3 | 1 | 1,260 | $525,000 | 2026-08-04 |
| 15621 SW 302nd St | single_family | 3 | 1 | 1,525 | $522,000 | 2026-08-03 |
| 30624 SW 152nd Ct | single_family | 3 | 2 | 1,100 | $499,900 | 2026-08-03 |
| 3954 NE 13th Dr | single_family | 4 | 2 | 1,260 | $405,000 | 2026-08-03 |
| 28905 SW 163rd Ct | single_family | 4 | 3 | 2,199 | $650,000 | 2026-07-31 |
| 3179 NE 4th St | single_family | 4 | 3 | 1,762 | $479,900 | 2026-07-31 |
| 4182 NE 20th St | single_family | 6 | 4 | 2,980 | $600,000 | 2026-07-30 |
| 4149 NE 30th St | single_family | 3 | 2 | 1,443 | $430,000 | 2026-07-29 |
| 1209 NE 32nd Ave | single_family | 3 | 2 | 1,380 | $390,000 | 2026-07-28 |
| 29813 SW 158th Ct | single_family | 3 | 2 | 1,283 | $450,000 | 2026-07-28 |
| 29978 SW 158th Pl | single_family | 3 | 2 | 1,283 | $485,000 | 2026-07-27 |
| 144 NE 32nd Ter | single_family | 5 | 3 | 3,276 | $630,000 | 2026-07-27 |
| 695 SE 30th Dr | single_family | 4 | 3 | 2,060 | $545,000 | 2026-07-27 |
| 3110 SE 4th Pl | single_family | 3 | 2 | 1,613 | $450,000 | 2026-07-24 |
| 391 NE 33rd Ter | single_family | 4 | 3 | 1,762 | $445,000 | 2026-07-24 |
| 707 SE 22nd Dr | single_family | 2 | 2 | 1,171 | $280,000 | 2026-07-24 |
| 29935 SW 143rd Ct | single_family | 4 | 2 | 1,216 | $475,000 | 2026-07-23 |
| 14435 SW 289th St | single_family | 3 | 2 | 1,116 | $510,000 | 2026-07-23 |
| 15814 SW 305th Ter | single_family | 4 | 2 | 1,416 | $450,000 | 2026-07-23 |
| 15940 SW 283rd St | single_family | 4 | 2 | 1,765 | $655,000 | 2026-07-23 |
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.
No other cached listings nearby for this bedroom count yet.
10-year hold projection
IRR7.3%
Equity multiple2.16x
Total return (10yr)$137,595
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $337,737 | $17,658 | -$4,094 | $259,476 | $78,261 |
| 2 | $347,869 | $18,240 | -$3,551 | $256,436 | $91,433 |
| 3 | $358,305 | $18,840 | -$2,990 | $253,188 | $105,117 |
| 4 | $369,054 | $19,460 | -$2,410 | $249,717 | $119,337 |
| 5 | $380,126 | $20,100 | -$1,811 | $246,007 | $134,119 |
| 6 | $391,530 | $20,760 | -$1,193 | $242,043 | $149,487 |
| 7 | $403,276 | $21,441 | -$555 | $237,807 | $165,469 |
| 8 | $415,374 | $22,145 | $105 | $233,279 | $182,095 |
| 9 | $427,835 | $22,871 | $785 | $228,441 | $199,395 |
| 10 | $440,670 | $23,620 | $1,488 | $223,270 | $217,400 |
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.