3201 W 76th St
Hialeah, FL 33018 · single_family · For Sale · 37 days on market
Asking price$520,000
3 beds 2 baths 1,604 sqft
Listed by Eddie Blanco · Stratwell
Typesingle_family
Built1994
Price / sqft$324
Est. value (own analysis)$629,121
Rent estimate (own analysis)$3,400/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 26
Show every detail
Statusfor_sale
Listed date2026-07-27
Removed date—
MLSMiamiMLS #A12060299
Coordinates25.89176, -80.34829
Address3201 W 76th St
CityHialeah
StateFL
Zip33018
Listing ID6397102453
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33018)
Typical home value (ZHVI)$530,396
Typical rent (ZORI)$3,006/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 | $520,000 |
| Down payment (20.0%) | $104,000 |
| Loan amount | $416,000 |
| Closing costs (5.0%) | $26,000 |
| Total cash to close | $130,000 |
| Income | |
| Rent (comp-derived) | $3,400$40,800 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,128$37,536 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $823$9,880 |
| Insurance (est. scaled by flood & wind risk) | $555$6,656 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $170$2,040 |
| Total operating expenses | $1,548$18,576 |
| 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) | $170$2,040 |
| 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 | 3 | 1,903 | $3,430 | — | — | |
| single_family | 3 | 2 | 1,378 | $3,299 | — | — | |
| single_family | 3 | 2 | 1,553 | $3,240 | — | — | |
| single_family | 3 | 2 | 1,412 | $3,295 | — | — | |
| single_family | 3 | 3 | 1,800 | $3,695 | — | — | |
| single_family | 3 | 2 | 1,308 | $3,200 | 2026-08-18 | — | |
| single_family | 3 | 2 | 1,453 | $3,350 | 2026-08-26 | — | |
| single_family | 3 | 2 | 1,367 | $3,300 | 2026-08-23 | — | |
| single_family | 3 | 2 | 1,628 | $3,950 | — | — | |
| single_family | 3 | 2 | 1,938 | $4,500 | 2026-08-10 | — | |
| single_family | 3 | 2 | 1,130 | $3,500 | 2026-08-12 | — | |
| single_family | 3 | 2 | 1,340 | $3,500 | 2026-08-12 | — | |
| single_family | 3 | 2 | 1,410 | $3,400 | 2026-08-11 | — | |
| single_family | 3 | 3 | 2,025 | $3,800 | 2026-07-31 | — | |
| single_family | 3 | 2 | 1,775 | $3,850 | 2026-08-04 | — | |
| single_family | 3 | 3 | 1,765 | $4,000 | 2026-07-18 | — | |
| single_family | 3 | 2 | 1,632 | $4,200 | 2026-07-03 | — | |
| single_family | 3 | 2 | 1,170 | $3,200 | 2026-08-20 | — | |
| single_family | 3 | 3 | 1,412 | $3,200 | 2026-06-12 | — | |
| single_family | 3 | 2 | 1,450 | $3,400 | — | — | |
| single_family | 3 | 3 | 1,650 | $3,000 | — | — | |
| single_family | 3 | 2 | 1,200 | $3,500 | — | — | |
| single_family | 3 | 3 | 1,545 | $3,000 | — | — | |
| single_family | 3 | 3 | 1,650 | $3,150 | — | — | |
| single_family | 3 | 2 | 1,523 | $4,150 | — | — | |
| single_family | 3 | 2 | 1,150 | $2,850 | — | — | |
| single_family | 3 | 2 | 2,164 | $4,035 | — | — | |
| single_family | 3 | 2 | 1,090 | $3,200 | — | — | |
| single_family | 3 | 3 | 1,644 | $3,300 | — | — | |
| single_family | 3 | 3 | 1,583 | $3,400 | — | — | |
| single_family | 3 | 3 | 1,708 | $3,100 | — | — | |
| single_family | 3 | 3 | 1,960 | $3,500 | — | — | |
| single_family | 3 | 3 | 1,708 | $3,400 | — | — | |
| single_family | 3 | 2 | 1,184 | $3,100 | — | — | |
| single_family | 3 | 3 | 1,540 | $3,100 | — | — | |
| single_family | 3 | 3 | 1,540 | $3,500 | — | — | |
| single_family | 3 | 3 | 2,025 | $3,800 | — | — | |
| single_family | 3 | 3 | 1,650 | $3,400 | — | — |
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 |
|---|---|---|---|---|---|---|
| 8967 NW 146th Ter | single_family | 3 | 2 | 1,889 | $685,000 | 2026-09-01 |
| 15488 NW 91st Ct | single_family | 3 | 3 | 1,743 | $570,000 | 2026-09-01 |
| 8871 NW 114th St | single_family | 3 | 2 | 1,130 | $470,000 | 2026-08-31 |
| 8727 NW 150th Ter | single_family | 3 | 2 | 1,721 | $680,000 | 2026-08-31 |
| 8805 NW 114th Ter | single_family | 3 | 2 | 1,130 | $489,900 | 2026-08-24 |
| 7898 W 34th Ct | single_family | 3 | 2 | 1,425 | $570,000 | 2026-08-21 |
| 7232 W 29th Way | single_family | 3 | 2 | 1,319 | $530,000 | 2026-08-20 |
| 11530 NW 87th Ct | single_family | 3 | 2 | 1,130 | $497,000 | 2026-08-19 |
| 7411 W 33rd Ave | single_family | 3 | 3 | 1,605 | $579,000 | 2026-08-18 |
| 7256 W 34th Ln | single_family | 3 | 2 | 1,410 | $530,000 | 2026-08-14 |
| 7462 W 29th Way | single_family | 3 | 2 | 1,295 | $545,000 | 2026-08-13 |
| 8889 NW 115th St | single_family | 3 | 2 | 1,380 | $599,900 | 2026-08-11 |
| 2834 W 75th Ter | single_family | 3 | 2 | 1,170 | $555,000 | 2026-08-06 |
| 3281 W 70th St | single_family | 3 | 2 | 1,384 | $567,900 | 2026-08-05 |
| 9002 NW 113th St | single_family | 3 | 2 | 936 | $450,000 | 2026-07-31 |
| 19291 NW 90th Ct | single_family | 3 | 2 | 958 | $540,000 | 2026-07-31 |
| 16051 NW 87th Ct | single_family | 3 | 3 | 2,228 | $1,000,000 | 2026-07-31 |
| 8892 NW 167th St | single_family | 3 | 2 | 1,888 | $780,000 | 2026-07-30 |
| 8883 NW 176th St | single_family | 3 | 2 | 1,963 | $790,000 | 2026-07-28 |
| 8757 NW 139th Ter | single_family | 3 | 2 | 1,568 | $720,000 | 2026-07-24 |
| 8800 NW 118th St | single_family | 3 | 2 | 1,118 | $475,000 | 2026-07-24 |
| 3254 W 78th St | single_family | 3 | 3 | 1,545 | $546,000 | 2026-07-22 |
| 15153 NW 89th Pl | single_family | 3 | 2 | 1,695 | $723,000 | 2026-07-20 |
| 7231 W 29th Way | single_family | 3 | 2 | 1,319 | $490,000 | 2026-07-09 |
| 3323 W 96th Pl | single_family | 3 | 2 | 2,025 | $663,000 | 2026-06-26 |
| 3518 W 86th Ter | single_family | 3 | 2 | 1,920 | $650,000 | 2026-06-26 |
| 9058 NW 192nd Ter | single_family | 3 | 2 | 958 | $525,000 | 2026-06-22 |
| 9778 NW 128th Ln | single_family | 3 | 2 | 1,715 | $554,000 | 2026-06-22 |
| 7503 W 34th Ln | single_family | 3 | 2 | 1,598 | $565,000 | 2026-06-21 |
| 9154 NW 147th Ter | single_family | 3 | 2 | 1,889 | $665,000 | 2026-06-11 |
| 9909 W 32nd Ln | single_family | 3 | 2 | 2,025 | $670,000 | 2026-06-03 |
| 7185 W 30th Ln | single_family | 3 | 2 | 1,451 | $580,000 | 2026-06-01 |
| 8865 NW 110th St | single_family | 3 | 2 | 1,402 | $550,500 | 2026-05-28 |
| 9881 W 34th Ave | single_family | 3 | 3 | 2,291 | $660,000 | 2026-05-27 |
| 11649 NW 91st Ave | single_family | 3 | 2 | 1,144 | $530,000 | 2026-05-26 |
| 8798 NW 111th Ter | single_family | 3 | 2 | 1,349 | $525,000 | 2026-05-19 |
| 3407 W 99th Pl | single_family | 3 | 2 | 2,025 | $675,000 | 2026-05-19 |
| 7456 W 34th Ct | single_family | 3 | 2 | 1,350 | $395,000 | 2026-05-15 |
| 8852 NW 147th Ln | single_family | 3 | 2 | 2,160 | $705,000 | 2026-05-15 |
| 19230 NW 87th Pl | single_family | 3 | 3 | 2,608 | $1,125,000 | 2026-05-13 |
| 9023 NW 148th Ter | single_family | 3 | 2 | 1,889 | $690,000 | 2026-05-12 |
| 8864 NW 189th Ter | single_family | 3 | 2 | 1,756 | $680,000 | 2026-05-06 |
| 14426 NW 88th Ave | single_family | 3 | 2 | 1,913 | $690,000 | 2026-05-04 |
| 11465 NW 88th Ct | single_family | 3 | 2 | 1,130 | $496,000 | 2026-04-27 |
| 8781 NW 148th Ter | single_family | 3 | 2 | 2,171 | $720,000 | 2026-04-22 |
| 3465 W 110th Ter | single_family | 3 | 3 | 1,848 | $670,000 | 2026-04-20 |
| 3338 W 97th Ter | single_family | 3 | 3 | 2,486 | $715,000 | 2026-04-15 |
| 19211 NW 88th Ct | single_family | 3 | 2 | 1,756 | $730,000 | 2026-04-14 |
| 8943 NW 174th St | single_family | 3 | 2 | 1,876 | $735,000 | 2026-04-13 |
| 3289 W 70th St | single_family | 3 | 2 | 1,416 | $549,900 | 2026-04-10 |
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 |
|---|---|---|---|---|---|---|
| 9018 NW 120th St Unit 133 | condo_townhome_rowhome_coop | 3 | 2 | 1,270 | $427,900 | — |
| 8724 NW 149th Ter | single_family | 3 | 2 | 1,676 | $720,000 | — |
| 15842 NW 91 Ct Unit 15842 | townhomes | 3 | 3 | 1,692 | $575,000 | — |
| 9733 NW 126th Ter | single_family | 3 | 2 | 1,550 | $575,000 | — |
| 19641 NW 88th Ave | single_family | 3 | 2 | 1,957 | $814,900 | — |
| 10364 NW 128th Ter | single_family | 3 | 2 | 1,398 | $599,000 | — |
| 7001 W 35th Ave Unit 273 | condos | 3 | 2 | 1,170 | $439,000 | — |
| 19181 NW 89th Ave | single_family | 3 | 2 | 1,628 | $679,000 | — |
10-year hold projection
IRR2.4%
Equity multiple1.40x
Total return (10yr)$119,304
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $535,600 | $18,960 | -$15,160 | $411,490 | $124,110 |
| 2 | $551,668 | $19,622 | -$14,549 | $406,670 | $144,998 |
| 3 | $568,218 | $20,306 | -$13,918 | $401,518 | $166,700 |
| 4 | $585,265 | $21,012 | -$13,265 | $396,014 | $189,251 |
| 5 | $602,823 | $21,743 | -$12,589 | $390,131 | $212,692 |
| 6 | $620,907 | $22,497 | -$11,891 | $383,844 | $237,063 |
| 7 | $639,534 | $23,277 | -$11,168 | $377,125 | $262,409 |
| 8 | $658,720 | $24,084 | -$10,421 | $369,945 | $288,775 |
| 9 | $678,482 | $24,916 | -$9,649 | $362,272 | $316,210 |
| 10 | $698,837 | $25,777 | -$8,851 | $354,072 | $344,764 |
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.