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
$549,999
Down payment (20.0%)
$110,000
Loan amount
$439,999
Closing costs (5.0%)
$27,500
Total cash to close
$137,500
Income
Rent (comp-derived)
$3,300$39,600
Vacancy loss (8.0%)
Effective gross income
$3,036$36,432
Operating expenses
Property tax (placeholder 1.9% of price)
$871$10,450
Insurance (placeholder 0.8% of price)
$367$4,400
HOA dues
$1,208$14,496
Management (0.0% of EGI)
$0$0
Maintenance (5.0% of GSR)
$165$1,980
Total operating expenses
$2,611$31,326
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)
$165$1,980
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
738
$3,000
2026-08-21
—
condos
1
1
733
$2,800
2026-08-21
—
condos
1
2
1,034
$4,300
2026-08-21
—
condos
1
2
975
$4,800
2026-08-21
—
condos
1
1
798
$4,200
2026-08-21
—
condos
1
1
551
$4,600
2026-08-21
—
condos
1
1
774
$2,975
2026-08-20
—
condos
1
2
1,076
$4,500
2026-08-20
—
condos
1
1
816
$3,750
2026-08-20
—
condos
1
2
1,031
$3,900
2026-08-20
—
condos
1
1
868
$3,500
2026-08-19
—
condos
1
1
551
$4,290
2026-08-19
—
condos
1
1
1,035
$3,950
2026-08-19
—
condos
1
1
639
$2,900
2026-08-19
—
condos
1
2
987
$2,800
2026-08-19
—
condos
1
2
975
$4,950
2026-08-18
—
condos
1
2
780
$3,550
2026-08-18
—
condos
1
1
704
$2,850
2026-08-18
—
condos
1
1
691
$3,000
2026-08-18
—
condos
1
1
846
$3,150
2026-08-18
—
condos
1
1
628
$3,250
2026-08-18
—
condos
1
2
770
$2,600
2026-08-17
—
condos
1
1
775
$3,150
2026-08-17
—
condos
1
2
1,076
$4,250
2026-08-17
—
condos
1
2
822
$5,200
2026-08-17
—
condos
1
1
774
$3,440
2026-08-17
—
condos
1
1
738
$3,250
2026-08-17
—
condos
1
2
700
$3,200
2026-08-17
—
condos
1
1
630
$3,200
2026-08-16
—
condos
1
1
811
$3,850
2026-08-16
—
apartment
1
1
872
$3,065
2026-02-06
—
condos
1
1
597
$3,200
2026-08-16
—
condos
1
1
816
$3,300
2026-08-14
—
condos
1
1
846
$3,100
2026-08-14
—
condos
1
1
540
$3,000
2026-08-14
—
condos
1
1
630
$2,600
2026-08-14
—
condos
1
1
774
$3,600
2026-08-13
—
condos
1
1
748
$3,850
2026-08-13
—
condos
1
1
544
$2,700
2026-08-12
—
condos
1
2
836
$5,800
2026-08-12
—
condos
1
1
533
$2,500
2026-08-12
—
condos
1
1
945
$2,975
2026-08-12
—
condos
1
2
906
$3,950
2026-08-12
—
condos
1
1
628
$2,950
2026-08-11
—
condos
1
1
735
$2,750
2026-08-10
—
condos
1
2
891
$3,900
2026-08-10
—
condos
1
1
876
$4,700
2026-08-10
—
condos
1
1
945
$2,875
2026-08-10
—
condos
1
2
848
$4,300
2026-08-10
—
condos
1
1
628
$3,150
2026-08-10
—
condos
1
1
750
$3,300
2026-08-08
—
condos
1
1
825
$8,444
2026-08-08
—
condos
1
2
1,056
$2,900
2026-08-07
—
condos
1
1
738
$3,500
2026-08-07
—
condos
1
2
640
$2,900
2026-08-07
—
condos
1
1
688
$3,400
2026-08-07
—
condos
1
1
820
$3,500
2026-08-07
—
condos
1
2
836
$3,200
2026-08-07
—
condos
1
1
816
$3,400
2026-08-06
—
condos
1
2
878
$4,000
2026-08-06
—
condos
1
2
987
$3,600
2026-08-06
—
condos
1
2
900
$3,200
2026-08-06
—
condos
1
2
799
$4,100
2026-08-05
—
condos
1
1
816
$3,800
2026-08-05
—
condos
1
2
690
$2,895
2026-08-05
—
condos
1
1
825
$3,150
2026-08-05
—
condos
1
1
609
$2,450
2026-08-05
—
condos
1
2
810
$5,000
2026-07-27
—
condos
1
1
945
$3,050
2026-07-27
—
condos
1
2
1,034
$4,700
2026-07-23
—
condos
1
1
816
$3,400
2026-07-22
—
condos
1
1
750
$3,500
2026-07-22
—
condos
1
1
811
$3,000
2026-07-22
—
condos
1
2
710
$2,550
2026-07-22
—
condos
1
1
597
$3,400
2026-07-22
—
condos
1
1
750
$3,300
2026-07-22
—
condos
1
1
736
$3,150
2026-07-21
—
condos
1
1
533
$3,000
2026-07-21
—
condos
1
2
826
$5,500
2026-07-21
—
condos
1
1
825
$3,150
2026-07-21
—
condos
1
2
1,078
$4,600
2026-07-21
—
condos
1
1
533
$3,000
2026-07-20
—
condos
1
2
790
$2,850
2026-07-20
—
condos
1
1
639
$2,750
2026-07-20
—
condos
1
2
976
$4,600
2026-07-20
—
condos
1
1
1,035
$4,500
2026-07-19
—
condos
1
2
700
$2,800
2026-07-17
—
condos
1
1
825
$2,800
2026-07-17
—
condos
1
1
630
$2,680
2026-07-16
—
condos
1
1
750
$3,500
2026-07-16
—
condos
1
1
628
$3,200
2026-07-16
—
condos
1
1
836
$3,000
2026-07-16
—
condos
1
2
836
$2,650
2026-07-16
—
condos
1
1
787
$3,000
2026-07-16
—
condos
1
1
774
$3,500
2026-07-16
—
condos
1
1
846
$3,000
2026-07-16
—
condos
1
2
644
$3,350
2026-07-15
—
condos
1
2
701
$3,950
2026-07-15
—
condos
1
1
650
$2,700
2026-07-15
—
condos
1
1
806
$3,450
2026-07-15
—
condos
1
1
774
$3,350
2026-07-15
—
condos
1
1
671
$2,875
2026-07-15
—
condos
1
2
1,056
$3,200
2026-07-14
—
condos
1
2
767
$5,950
2026-07-14
—
condos
1
2
963
$3,000
2026-07-14
—
condos
1
2
719
$3,500
2026-07-13
—
condos
1
1
820
$3,350
2026-07-13
—
condos
1
2
1,091
$7,500
2026-07-13
—
condos
1
1
680
$4,500
2026-07-13
—
condos
1
2
863
$3,500
2026-07-13
—
condos
1
2
839
$5,000
2026-07-13
—
condos
1
1
757
$2,900
2026-07-12
—
condos
1
1
605
$2,750
2026-07-11
—
condos
1
1
580
$2,200
2026-07-11
—
condos
1
2
791
$3,250
2026-07-11
—
condos
1
2
810
$4,250
2026-07-10
—
condos
1
2
822
$3,700
2026-07-10
—
condos
1
1
798
$3,600
2026-07-09
—
condos
1
2
830
$4,200
2026-07-09
—
condos
1
1
754
$3,350
2026-07-09
—
condos
1
1
671
$3,200
2026-07-08
—
condos
1
2
653
$3,900
2026-07-08
—
condos
1
1
898
$3,750
2026-07-08
—
apartment
1
1
784
$4,000
2026-07-08
—
condos
1
2
799
$4,150
2026-07-07
—
condos
1
2
963
$3,100
2026-07-07
—
condos
1
2
710
$2,700
2026-07-06
—
condos
1
1
816
$3,700
2026-07-06
—
condos
1
2
799
$4,150
2026-07-06
—
apartment
1
1
701
$4,800
2026-07-06
—
condos
1
2
733
$3,100
2026-07-06
—
condos
1
2
839
$4,950
2026-07-06
—
condos
1
1
750
$3,450
2026-07-06
—
condos
1
1
898
$3,800
2026-07-05
—
apartment
1
1
551
$5,000
2026-07-03
—
condos
1
1
833
$4,700
2026-07-03
—
condos
1
1
760
$2,900
2026-07-03
—
condos
1
2
810
$4,750
2026-07-03
—
condos
1
1
736
$3,100
2026-07-02
—
condos
1
1
777
$3,700
2026-07-02
—
condos
1
1
798
$3,500
2026-07-02
—
condos
1
1
736
$3,000
2026-07-02
—
condos
1
2
829
$5,800
2026-07-01
—
condos
1
1
738
$3,300
2026-07-01
—
condos
1
1
688
$3,550
2026-06-29
—
condos
1
1
774
$3,450
2026-06-29
—
condos
1
1
732
$3,400
2026-06-29
—
condos
1
1
846
$2,850
2026-06-29
—
condos
1
2
963
$3,300
2026-06-29
—
condos
1
1
818
$3,200
2026-06-27
—
condos
1
1
750
$2,990
2026-06-26
—
condos
1
1
846
$3,000
2026-06-26
—
condos
1
1
774
$3,400
2026-06-26
—
condos
1
1
775
$3,300
2026-06-26
—
condos
1
1
1,035
$3,900
2026-06-26
—
condos
1
2
1,000
$3,150
2026-06-23
—
condos
1
1
696
$4,800
2026-06-23
—
condos
1
1
688
$3,400
2026-06-23
—
condos
1
2
700
$2,800
2026-06-23
—
condos
1
1
825
$2,990
2026-06-23
—
condos
1
1
738
$3,200
2026-06-23
—
condos
1
1
671
$2,800
2026-06-23
—
condos
1
1
798
$4,100
2026-06-23
—
condos
1
1
748
$4,500
2026-06-22
—
condos
1
1
533
$2,950
2026-06-22
—
condos
1
1
732
$5,000
2026-06-20
—
condos
1
1
750
$2,800
2026-06-20
—
condos
1
1
551
$4,500
2026-06-20
—
condos
1
1
731
$3,100
2026-06-19
—
condos
1
1
750
$2,500
2026-06-18
—
condos
1
2
767
$5,800
2026-06-18
—
condos
1
1
833
$5,000
2026-06-18
—
condos
1
1
640
$2,900
2026-06-18
—
condos
1
2
829
$4,750
2026-06-17
—
condos
1
1
553
$2,100
2026-06-17
—
condos
1
1
803
$3,800
2026-06-17
—
condos
1
1
825
$2,600
2026-06-17
—
condos
1
2
696
$3,600
2026-06-17
—
condos
1
1
846
$2,750
2026-06-17
—
condos
1
1
846
$2,600
2026-06-17
—
condos
1
2
1,080
$4,000
2026-06-17
—
condos
1
2
851
$3,850
2026-06-16
—
condos
1
2
701
$3,900
2026-06-16
—
condos
1
1
935
$4,500
2026-06-16
—
condos
1
1
644
$2,950
2026-06-12
—
condos
1
2
1,066
$3,100
2026-06-12
—
condos
1
2
952
$2,900
2026-06-11
—
condos
1
1
750
$2,900
2026-06-11
—
condos
1
2
987
$2,850
2026-06-10
—
condos
1
2
902
$3,900
2026-06-10
—
condos
1
1
862
$3,800
2026-06-08
—
condos
1
1
825
$2,950
2026-06-08
—
condos
1
1
732
$3,500
2026-06-06
—
condos
1
1
704
$3,100
2026-06-05
—
condos
1
2
799
$3,950
2026-06-05
—
condos
1
1
798
$3,500
2026-06-05
—
condos
1
2
767
$5,700
2026-06-05
—
condos
1
2
679
$7,700
2026-06-05
—
condos
1
1
738
$3,000
2026-06-04
—
condos
1
1
686
$4,800
2026-06-04
—
condos
1
1
833
$5,500
2026-06-04
—
condos
1
2
853
$5,990
2026-06-02
—
condos
1
1
732
$3,400
2026-06-02
—
condos
1
2
734
$3,090
2026-06-02
—
apartment
1
1
603
$2,000
2026-06-01
—
condos
1
1
818
$2,700
2026-05-31
—
condos
1
2
870
$4,750
2026-05-30
—
condos
1
2
963
$3,000
2026-05-29
—
condos
1
1
871
$4,500
2026-05-29
—
condos
1
2
884
$4,250
2026-05-29
—
condos
1
2
1,022
$6,350
2026-05-29
—
condos
1
2
822
$3,950
2026-05-28
—
condos
1
2
826
$7,000
2026-05-28
—
condos
1
1
945
$3,100
2026-05-28
—
condos
1
1
842
$3,800
2026-05-26
—
condos
1
1
806
$4,300
2026-05-26
—
condos
1
1
862
$6,300
2026-05-26
—
condos
1
1
774
$3,450
2026-05-26
—
condos
1
1
650
$2,400
2026-05-26
—
apartment
1
2
701
$4,250
2026-05-25
—
condos
1
1
670
$3,500
2026-05-23
—
condos
1
1
846
$2,800
2026-05-22
—
condos
1
1
551
$4,300
2026-05-22
—
condos
1
1
833
$5,000
2026-05-22
—
condos
1
1
843
$3,350
2026-05-22
—
condos
1
2
950
$4,300
2026-05-22
—
condos
1
2
822
$3,950
2026-05-21
—
condos
1
1
896
$4,500
2026-05-20
—
condos
1
2
983
$8,500
2026-05-20
—
condos
1
2
848
$4,250
2026-05-19
—
condos
1
2
822
$4,200
2026-05-19
—
condos
1
1
738
$3,200
2026-05-18
—
condos
1
1
862
$5,250
2026-05-16
—
condos
1
1
833
$5,500
2026-05-16
—
condos
1
1
738
$3,000
2026-05-16
—
condos
1
2
719
$2,650
2026-05-15
—
condos
1
1
760
$3,300
2026-05-15
—
condos
1
1
674
$2,700
2026-05-14
—
condos
1
1
597
$3,500
2026-05-13
—
condos
1
2
952
$3,200
2026-05-12
—
condos
1
1
787
$2,800
2026-05-12
—
condos
1
2
1,037
$6,250
2026-05-11
—
condos
1
2
719
$2,800
2026-05-09
—
condos
1
2
733
$3,050
2026-05-09
—
condos
1
2
983
$21,217
2026-05-08
—
condos
1
1
895
$4,100
2026-05-07
—
condos
1
1
986
$3,800
2026-05-06
—
condos
1
2
870
$5,800
2026-05-06
—
condos
1
1
871
$5,000
2026-05-05
—
condos
1
2
780
$3,199
2026-05-05
—
condos
1
1
798
$4,000
2026-05-05
—
condos
1
2
1,087
$3,700
2026-05-04
—
condos
1
1
748
$4,050
2026-05-04
—
condos
1
1
750
$2,900
2026-04-30
—
condos
1
1
787
$2,750
2026-04-29
—
condos
1
1
760
$3,600
2026-04-28
—
apartment
1
1
701
$4,250
2026-04-28
—
apartment
1
1
700
$4,500
2026-08-04
—
condos
1
2
1,040
$3,200
2026-08-04
—
condos
1
1
732
$3,200
2026-08-04
—
condos
1
1
826
$3,075
2026-08-04
—
condos
1
1
639
$2,950
2026-08-04
—
condos
1
1
732
$3,850
2026-08-04
—
condos
1
2
829
$5,200
2026-08-04
—
condos
1
1
594
$1,975
2026-08-04
—
condos
1
1
564
$2,350
2026-08-04
—
condos
1
2
700
$3,100
2026-08-04
—
condos
1
1
770
$4,200
2026-08-04
—
condos
1
1
682
$3,000
2026-08-03
—
condos
1
1
597
$3,200
2026-08-03
—
condos
1
1
846
$3,200
2026-08-03
—
condos
1
1
665
$4,750
2026-08-03
—
condos
1
1
774
$3,300
2026-08-03
—
condos
1
2
1,000
$3,200
2026-08-03
—
condos
1
2
830
$4,500
2026-08-03
—
condos
1
2
851
$4,400
2026-08-03
—
condos
1
1
825
$3,250
2026-08-03
—
condos
1
1
750
$2,800
2026-08-03
—
condos
1
1
876
$3,900
2026-08-03
—
condos
1
2
760
$6,000
2026-08-03
—
condos
1
1
774
$3,450
2026-08-02
—
condos
1
2
826
$7,000
2026-08-02
—
condos
1
1
775
$2,800
2026-08-01
—
condos
1
2
968
$2,950
2026-07-31
—
apartment
1
2
1,022
$6,000
2026-07-31
—
condos
1
1
665
$4,400
2026-07-31
—
condos
1
2
907
$4,250
2026-07-30
—
condos
1
1
748
$3,850
2026-07-30
—
condos
1
1
731
$2,950
2026-07-30
—
condos
1
2
806
$6,200
2026-08-31
—
condos
1
2
987
$3,000
2026-07-29
—
condos
1
1
816
$3,150
2026-07-29
—
condos
1
1
774
$3,400
2026-07-29
—
condos
1
1
846
$3,000
2026-07-29
—
condos
1
1
825
$2,700
2026-07-29
—
condos
1
1
696
$4,500
2026-07-29
—
condos
1
1
640
$3,000
2026-07-29
—
condos
1
1
748
$3,800
2026-07-28
—
condos
1
1
823
$4,600
2026-07-28
—
condos
1
1
842
$14,506
2026-07-28
—
condos
1
1
806
$3,650
2026-07-28
—
condos
1
2
759
$4,100
2026-07-28
—
condos
1
2
806
$2,950
2026-07-27
—
condos
1
1
702
$3,250
2026-07-27
—
condos
1
2
950
$4,300
2026-07-27
—
apartment
1
1
780
$2,260
2026-08-25
—
apartment
1
1
843
$2,850
2023-05-17
—
condos
1
1
825
$4,995
2023-10-10
—
condos
1
1
607
$3,300
2025-11-15
—
condos
1
1
553
$1,900
2026-08-24
—
condos
1
1
787
$2,700
2026-08-25
—
condos
1
1
740
$2,900
2026-08-25
—
condos
1
2
770
$2,600
2026-03-06
—
condos
1
1
630
$2,650
2026-08-25
—
condos
1
1
895
$4,000
2026-08-25
—
condos
1
1
630
$2,700
2026-08-25
—
condos
1
1
630
$2,700
2026-08-25
—
condos
1
1
868
$3,100
2026-08-25
—
condos
1
1
639
$3,200
2026-08-24
—
condos
1
2
700
$2,600
2026-03-19
—
condos
1
1
630
$2,400
2026-04-15
—
condos
1
2
839
$5,800
2026-08-25
—
apartment
1
1
735
$2,595
2026-08-25
—
condos
1
1
738
$3,300
2026-08-24
—
condos
1
1
895
$4,000
2026-08-24
—
condos
1
2
733
$3,450
2026-08-24
—
condos
1
1
533
$2,300
2026-02-19
—
condos
1
1
650
$2,800
2026-02-04
—
condos
1
2
799
$5,000
2026-04-22
—
condos
1
2
822
$3,700
2026-03-25
—
condos
1
2
600
$2,950
2025-07-17
—
condos
1
2
987
$3,000
2026-04-27
—
apartment
1
1
750
$2,900
2025-07-28
—
condos
1
1
787
$3,000
2026-03-11
—
condos
1
1
731
$2,800
2026-04-13
—
condos
1
1
862
$4,350
2026-04-20
—
condos
1
1
630
$3,000
2026-02-11
—
condos
1
2
1,000
$3,650
2026-02-03
—
condos
1
1
607
$2,800
2026-01-28
—
condos
1
1
533
$3,000
2026-03-06
—
condos
1
1
533
$3,000
2022-07-02
—
condos
1
1
564
$2,900
2025-12-16
—
condos
1
1
644
$2,995
2026-03-13
—
apartment
1
1
551
$4,700
2026-03-24
—
condos
1
1
597
$3,500
2025-04-09
—
condos
1
2
767
$6,700
2026-08-27
—
condos
1
1
928
$3,165
2026-04-06
—
condos
1
1
750
$3,100
2026-04-08
—
condos
1
1
760
$3,150
2025-09-04
—
condos
1
1
825
$3,350
2026-01-08
—
condos
1
1
825
$3,350
2024-12-07
—
condos
1
2
710
$2,990
2026-04-14
—
condos
1
1
825
$4,200
2023-12-11
—
condos
1
1
833
$4,000
2026-03-09
—
condos
1
2
891
$5,500
2026-04-27
—
condos
1
1
984
$3,700
2026-08-26
—
condos
1
1
816
$3,950
2026-04-08
—
condos
1
1
740
$4,500
2026-04-08
—
condos
1
2
710
$3,400
2024-07-02
—
condos
1
1
670
$3,999
2026-04-22
—
condos
1
1
798
$4,000
2026-03-11
—
condos
1
2
983
$11,000
2025-11-09
—
condos
1
1
818
$5,500
2025-10-04
—
condos
1
1
984
$4,500
2026-04-09
—
condos
1
2
701
$4,000
2023-02-20
—
condos
1
2
810
$4,300
2026-03-04
—
condos
1
1
670
$4,100
2026-03-16
—
condos
1
2
810
$4,550
2026-04-09
—
condos
1
1
784
$4,400
2026-04-16
—
condos
1
1
670
$4,400
2026-04-20
—
condos
1
1
784
$4,350
2026-04-16
—
condos
1
1
551
$4,500
2026-03-20
—
condos
1
2
760
$5,500
2026-03-02
—
condos
1
2
1,100
$5,400
2026-04-10
—
condos
1
1
862
$5,300
2026-04-06
—
condos
1
2
883
$7,100
2026-04-15
—
condos
1
1
651
$5,900
2026-04-13
—
condos
1
1
750
$3,400
2026-08-24
—
condos
1
1
842
$4,500
2026-08-24
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
780
$3,200
—
—
apartment
1
1
808
$3,378
—
—
apartment
1
2
1,056
$3,390
—
—
apartment
1
1
735
$2,950
—
—
apartment
1
1
793
$3,377
—
—
apartment
1
1
775
$3,000
—
—
apartment
1
2
1,076
$5,500
—
—
apartment
1
1
816
$4,500
—
—
apartment
1
1
872
$3,110
—
—
condos
1
2
700
$3,200
—
—
condos
1
1
732
$3,400
—
—
condos
1
1
738
$3,250
—
—
condos
1
1
694
$3,400
—
—
apartment
1
1
984
$3,850
—
—
condos
1
2
1,076
$3,800
2026-08-28
—
condos
1
2
981
$3,300
2026-08-28
—
condos
1
2
640
$2,400
2026-08-27
—
condos
1
2
716
$3,650
2026-08-28
—
condos
1
1
544
$2,650
2026-08-27
—
apartment
1
1
825
$3,050
2026-08-28
—
condos
1
1
757
$3,000
2026-08-26
—
condos
1
1
692
$3,200
2026-08-27
—
condos
1
1
757
$3,500
2026-08-26
—
condos
1
1
876
$4,000
2026-08-26
—
condos
1
1
628
$3,100
2026-08-26
—
condos
1
1
868
$3,500
2026-08-26
—
condos
1
1
852
$3,200
2026-04-14
—
condos
1
2
950
$5,300
2026-08-26
—
condos
1
2
759
$3,900
2026-08-25
—
condos
1
2
696
$3,900
2026-08-25
—
condos
1
1
1,035
$3,950
2026-04-06
—
condos
1
2
822
$3,950
2026-08-27
—
condos
1
1
868
$3,500
—
—
condos
1
1
984
$3,700
—
—
condos
1
1
876
$4,000
—
—
condos
1
2
696
$3,900
—
—
apartment
1
1
840
$3,582
—
—
apartment
1
1
788
$3,468
—
—
condos
1
1
750
$3,500
—
—
apartment
1
1
589
$2,845
—
—
apartment
1
1
681
$3,041
—
—
condos
1
1
738
$3,000
—
—
condos
1
1
640
$3,000
—
—
apartment
1
1
683
$2,800
—
—
condos
1
2
1,000
$4,300
—
—
apartment
1
1
793
$3,252
—
—
condos
1
1
750
$3,300
—
—
apartment
1
1
928
$3,080
—
—
apartment
1
1
928
$3,040
—
—
condos
1
1
816
$3,400
—
—
apartment
1
1
872
$3,075
—
—
condos
1
1
696
$4,500
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,040
—
—
apartment
1
1
695
$3,130
—
—
apartment
1
1
928
$3,025
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,080
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,040
—
—
apartment
1
1
928
$3,025
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,025
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,035
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,045
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
872
$3,025
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,050
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
674
$3,125
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
742
$3,085
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,040
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,080
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,035
—
—
apartment
1
1
928
$3,025
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
872
$3,090
—
—
apartment
1
1
928
$3,035
—
—
apartment
1
1
928
$3,020
—
—
apartment
1
1
928
$3,060
—
—
apartment
1
1
928
$3,070
—
—
apartment
1
1
928
$3,040
—
—
apartment
1
1
928
$3,080
—
—
apartment
1
1
872
$3,030
—
—
apartment
1
1
793
$3,167
—
—
apartment
1
1
683
$3,220
—
—
apartment
1
1
700
$3,248
—
—
apartment
1
1
674
$3,204
—
—
apartment
1
1
808
$3,313
—
—
apartment
1
1
681
$3,460
—
—
apartment
1
1
788
$3,317
—
—
apartment
1
1
695
$3,435
—
—
apartment
1
1
681
$3,460
—
—
apartment
1
1
793
$3,283
—
—
apartment
1
1
681
$3,460
—
—
apartment
1
1
700
$3,380
—
—
apartment
1
1
695
$3,457
—
—
apartment
1
1
808
$3,338
—
—
apartment
1
1
681
$3,460
—
—
apartment
1
1
793
$3,393
—
—
apartment
1
1
793
$3,500
—
—
apartment
1
1
788
$3,468
—
—
condos
1
1
823
$4,600
—
—
condos
1
2
1,034
$4,700
—
—
condos
1
1
665
$4,750
—
—
apartment
1
1
840
$3,616
—
—
apartment
1
1
808
$3,606
—
—
apartment
1
1
808
$3,606
—
—
apartment
1
1
808
$3,606
—
—
apartment
1
1
808
$3,727
—
—
apartment
1
1
808
$3,651
—
—
condos
1
2
806
$6,300
—
—
condos
1
2
1,022
$6,000
—
—
condos
1
2
853
$8,000
—
—
apartment
1
1
1,065
$8,710
2025-09-11
—
condos
1
1
825
$2,990
2026-08-28
—
apartment
1
1
688
$3,100
—
—
condos
1
2
976
$4,500
2026-08-28
—
condos
1
1
731
$3,200
2026-08-28
—
condos
1
2
808
$5,400
2026-08-28
—
condos
1
2
981
$3,250
2026-08-29
—
condos
1
2
987
$3,250
2026-08-29
—
condos
1
2
1,040
$3,200
—
—
condos
1
2
981
$3,250
—
—
condos
1
1
748
$3,850
—
—
condos
1
1
825
$3,200
2026-08-31
—
condos
1
1
704
$2,800
2026-08-31
—
condos
1
1
702
$2,800
2026-08-31
—
condos
1
1
945
$3,100
2026-08-31
—
condos
1
2
1,000
$3,500
2026-08-31
—
condos
1
1
842
$3,400
2026-08-31
—
condos
1
1
702
$3,300
2026-08-31
—
condos
1
1
947
$3,400
2026-08-31
—
condos
1
1
935
$3,500
2026-08-31
—
condos
1
1
699
$4,393
2026-08-31
—
condos
1
1
699
$5,962
2026-08-31
—
condos
1
2
981
$3,300
—
—
condos
1
1
731
$3,200
—
—
condos
1
1
842
$3,400
—
—
condos
1
2
976
$4,500
—
—
apartment
1
1
825
$2,800
2026-08-31
—
condos
1
1
917
$3,175
2026-09-02
—
condos
1
2
1,031
$3,900
2026-09-02
—
condos
1
1
738
$3,200
2026-09-01
—
condos
1
1
738
$3,200
2026-09-01
—
condos
1
1
806
$3,900
2026-09-01
—
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.
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.
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.