13787 SW 66th St Unit 254D
Miami, FL 33183 · condos · For Sale · 184 days on market
Asking price$245,000
1 beds 1 baths 750 sqft
Suggested offer$217,215$27,785 above the est. market value of $217,215.
View on Realtor.com →Listed by Steven Mas · EXP Realty, LLC
Typecondos
Built1973
Price / sqft$327
Est. value (own analysis)$217,215
Rent estimate (own analysis)$1,925/mo
HOA$387/mo
1 / 19
Show every detail
Statusfor_sale
Listed date2026-03-02
Removed date—
MLSMiamiMLS #A11974448
Coordinates25.70640, -80.41713
Address13787 SW 66th St Unit 254D
CityMiami
StateFL
Zip33183
Listing ID6393864290
Sourceus-real-estate-listings, cached 2026-09-02
ZIP market snapshot (33183)
Typical home value (ZHVI)$399,570
Typical rent (ZORI)$2,514/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 | $245,000 |
| Down payment (20.0%) | $49,000 |
| Loan amount | $196,000 |
| Closing costs (5.0%) | $12,250 |
| Total cash to close | $61,250 |
| Income | |
| Rent (comp-derived) | $1,925$23,100 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,771$21,252 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $388$4,655 |
| Insurance (placeholder 0.8% of price) | $163$1,960 |
| HOA dues | $387$4,644 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $96$1,155 |
| Total operating expenses | $1,035$12,414 |
| 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) | $96$1,155 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 1 | 1 | 750 | $2,100 | 2026-08-16 | — | |
| condos | 1 | 2 | 705 | $1,750 | 2026-08-13 | — | |
| apartment | 1 | 1 | 711 | $1,950 | 2026-04-27 | — | |
| condos | 1 | 1 | 725 | $1,780 | 2026-07-29 | — | |
| apartment | 1 | 1 | 703 | $1,900 | 2026-03-20 | — | |
| condos | 1 | 1 | 500 | $2,100 | 2026-08-26 | — |
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 |
|---|---|---|---|---|---|---|
| 6210 SW 131st Ct Apt 204 | condos | 1 | 1 | 630 | $230,000 | 2026-06-11 |
| 13781 SW 66th St Unit 129B | condos | 1 | 1 | 750 | $246,000 | 2026-05-07 |
| 6220 SW 131st Ct Apt 204 | condos | 1 | 1 | 630 | $144,750 | 2026-04-23 |
| 13151 SW 62nd Ter Apt 103 | condos | 1 | 1 | 630 | $230,000 | 2026-04-14 |
| 5618500041 | condos | 1 | 1 | 711 | $234,000 | 2026-02-27 |
| 13783 SW 66th St Unit 203A | condos | 1 | 1 | 750 | $210,000 | 2026-02-26 |
| 13783 SW 66th St Unit 215A | condos | 1 | 1 | 750 | $210,000 | 2026-02-26 |
| 8301 SW 142nd Ave Apt A204 | condos | 1 | 1 | 665 | $199,000 | 2025-12-29 |
| 8500 SW 133rd Ave Rd Apt 104 | condos | 1 | 2 | 705 | $195,000 | 2025-11-10 |
| 14140 SW 84th St Unit 104H | condos | 1 | 1 | 744 | $171,000 | 2025-09-19 |
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 |
|---|---|---|---|---|---|---|
| 13707 Kendale Lakes Cir Ph 13 | condos | 1 | 2 | 742 | $214,700 | — |
| 13791 SW 66th St Unit 169E | condos | 1 | 1 | 750 | $236,000 | — |
| 14250 SW 62nd St Apt 312 | condos | 1 | 2 | 812 | $169,999 | — |
| 13789 SW 66th St Unit 283F | condos | 1 | 1 | 750 | $214,995 | — |
| 13781 SW 66th St Unit 231B | condos | 1 | 1 | 750 | $209,995 | — |
| 8700 SW 133rd Ave Rd Apt 109 | condos | 1 | 2 | 705 | $200,000 | — |
| 6219 SW 131st Pl Apt 204 | condos | 1 | 1 | 630 | $210,000 | — |
10-year hold projection
IRR2.2%
Equity multiple1.36x
Total return (10yr)$53,903
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $252,350 | $8,838 | -$7,432 | $193,875 | $58,475 |
| 2 | $259,921 | $9,165 | -$7,133 | $191,604 | $68,317 |
| 3 | $267,718 | $9,504 | -$6,824 | $189,177 | $78,541 |
| 4 | $275,750 | $9,854 | -$6,504 | $186,583 | $89,166 |
| 5 | $284,022 | $10,217 | -$6,173 | $183,812 | $100,211 |
| 6 | $292,543 | $10,592 | -$5,830 | $180,849 | $111,693 |
| 7 | $301,319 | $10,980 | -$5,474 | $177,684 | $123,635 |
| 8 | $310,359 | $11,381 | -$5,107 | $174,301 | $136,058 |
| 9 | $319,669 | $11,796 | -$4,726 | $170,686 | $148,983 |
| 10 | $329,260 | $12,226 | -$4,331 | $166,823 | $162,437 |
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.