15771 SW 137th Ave Apt 201
Miami, FL 33177 · condos · For Sale · 12 days on market
Asking price$329,900
3 beds 2 baths 1,120 sqft
Listed by Ady Danton · RE/MAX Advance Realty II
Typecondos
Built2000
Price / sqft$295
Est. value (Zillow ZIP avg)$574,510
Rent estimate (own analysis)$2,936/mo
HOA$385/mo
1 / 17
Show every detail
Statusfor_sale
Listed date2026-08-21
Removed date—
MLSMiamiMLS #A12075178
Coordinates25.62029, -80.41400
Address15771 SW 137th Ave Apt 201
CityMiami
StateFL
Zip33177
Listing ID6403897052
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33177)
Typical home value (ZHVI)$574,510
Typical rent (ZORI)$2,784/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 | $329,900 |
| Down payment (20.0%) | $65,980 |
| Loan amount | $263,920 |
| Closing costs (5.0%) | $16,495 |
| Total cash to close | $82,475 |
| Income | |
| Rent (comp-derived) | $2,936$35,232 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,701$32,413 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $522$6,268 |
| Insurance (placeholder 0.8% of price) | $220$2,639 |
| HOA dues | $385$4,620 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $147$1,762 |
| Total operating expenses | $1,274$15,289 |
| 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) | $147$1,762 |
| 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 | 3 | 2 | 1,120 | $2,500 | 2026-08-18 | — | |
| apartment | 3 | 2 | 1,110 | $2,800 | 2026-08-11 | — | |
| apartment | 3 | 2 | 1,200 | $2,700 | 2026-08-11 | — | |
| apartment | 3 | 2 | 1,200 | $2,700 | 2026-08-11 | — | |
| condos | 3 | 2 | 1,120 | $2,400 | 2026-07-15 | — | |
| condos | 3 | 2 | 1,182 | $2,950 | 2026-07-09 | — | |
| condos | 3 | 2 | 1,120 | $2,300 | 2026-07-08 | — | |
| condos | 3 | 2 | 1,120 | $2,500 | 2026-06-16 | — | |
| condos | 3 | 2 | 1,130 | $2,600 | 2026-06-10 | — | |
| condos | 3 | 2 | 1,171 | $2,700 | 2026-05-14 | — | |
| condos | 3 | 2 | 1,120 | $2,480 | 2026-05-13 | — | |
| apartment | 3 | 2 | 1,200 | $2,800 | 2026-07-29 | — | |
| apartment | 3 | 2 | 1,266 | $2,904 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,904 | — | — | |
| apartment | 3 | 2 | 1,371 | $2,961 | — | — | |
| apartment | 3 | 2 | 1,371 | $3,021 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,187 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,187 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,939 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,964 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,939 | — | — | |
| apartment | 3 | 2 | 1,371 | $2,961 | — | — | |
| apartment | 3 | 2 | 1,371 | $2,936 | — | — | |
| apartment | 3 | 2 | 1,371 | $3,011 | — | — | |
| apartment | 3 | 2 | 1,371 | $2,936 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,872 | — | — | |
| apartment | 3 | 2 | 1,266 | $2,882 | — | — | |
| apartment | 3 | 2 | 1,371 | $3,182 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,177 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,177 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,187 | — | — | |
| apartment | 3 | 2 | 1,270 | $3,529 | — | — | |
| apartment | 3 | 2 | 1,370 | $3,550 | 2026-09-02 | — |
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.
No recent recorded sales cached yet for this ZIP.
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 |
|---|---|---|---|---|---|---|
| 13931 SW 156th Ter | single_family | 3 | 2 | 1,536 | $720,000 | — |
| 19100 SW 132nd Pl | single_family | 3 | 3 | 2,137 | $899,999 | — |
| 19422 SW 119th Ct | single_family | 3 | 2 | 1,705 | $1,018,000 | — |
| 17184 SW 138th Ct | townhomes | 3 | 2 | 1,380 | $450,000 | — |
| 21483 SW 132nd Pl | single_family | 3 | 3 | 1,959 | $765,000 | — |
| 12382 SW 213th Ter | single_family | 3 | 2 | 1,539 | $649,000 | — |
| 13763 SW 160th St | single_family | 3 | 3 | 1,440 | $435,000 | — |
| single_family | 3 | 2 | 1,420 | $619,000 | — |
10-year hold projection
IRR6.6%
Equity multiple2.05x
Total return (10yr)$129,784
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $339,797 | $17,125 | -$4,989 | $261,059 | $78,738 |
| 2 | $349,991 | $17,715 | -$4,443 | $258,001 | $91,990 |
| 3 | $360,491 | $18,325 | -$3,879 | $254,733 | $105,758 |
| 4 | $371,305 | $18,955 | -$3,295 | $251,240 | $120,065 |
| 5 | $382,445 | $19,606 | -$2,691 | $247,508 | $134,936 |
| 6 | $393,918 | $20,278 | -$2,067 | $243,520 | $150,398 |
| 7 | $405,735 | $20,973 | -$1,422 | $239,257 | $166,478 |
| 8 | $417,907 | $21,691 | -$755 | $234,702 | $183,205 |
| 9 | $430,445 | $22,432 | -$66 | $229,834 | $200,610 |
| 10 | $443,358 | $23,198 | $646 | $224,632 | $218,726 |
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.