8755 SW 54th Ave
Miami, FL 33143 · single_family · For Sale · 154 days on market
Asking price$19,950,000
6 beds 7 baths 12,152 sqft
Suggested offer$13,938,952$6,011,048 above the est. market value of $13,938,952.
View on Realtor.com →Listed by Judy Zeder · Coldwell Banker Realty
Typesingle_family
Built2026
Price / sqft$1642
Est. value (own analysis)$13,938,952
Rent estimate (own analysis)$30,000/mo
HOANone
1 / 40
Show every detail
Statusfor_sale
Listed date2026-04-01
Removed date—
MLSMiamiMLS #A11976798
Coordinates25.69074, -80.28032
Address8755 SW 54th Ave
CityMiami
StateFL
Zip33143
Listing ID6466237073
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33143)
Typical home value (ZHVI)$957,553
Typical rent (ZORI)$2,761/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 | $19,950,000 |
| Down payment (20.0%) | $3,990,000 |
| Loan amount | $15,960,000 |
| Closing costs (5.0%) | $997,500 |
| Total cash to close | $4,987,500 |
| Income | |
| Rent (comp-derived) | $30,000$360,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $27,600$331,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $31,588$379,050 |
| Insurance (placeholder 0.8% of price) | $13,300$159,600 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $1,500$18,000 |
| Total operating expenses | $46,388$556,650 |
| 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) | $1,500$18,000 |
| 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 | 6 | 6 | 5,322 | $28,000 | 2026-06-17 | — | |
| single_family | 6 | 8 | 9,099 | $85,000 | 2026-05-04 | — | |
| single_family | 6 | 5 | 5,396 | $30,000 | 2026-02-13 | — |
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 |
|---|---|---|---|---|---|---|
| 7426 SW 49th Pl | single_family | 6 | 7 | 5,848 | $9,250,000 | 2026-08-05 |
| 6641 SW 85th St | single_family | 6 | 8 | 5,266 | $5,900,000 | 2026-07-30 |
| 7900 SW 57th Ct | single_family | 6 | 7 | 4,866 | $5,795,000 | 2026-07-02 |
| 277 Veleros Ct | single_family | 6 | 7 | 6,700 | $10,500,000 | 2026-06-30 |
| 7900 SW 54th Ave | single_family | 6 | 7 | 5,068 | $4,950,000 | 2026-06-25 |
| 4790 SW 78th St | single_family | 6 | 7 | 7,787 | $11,700,000 | 2026-06-25 |
| 6250 SW 78th St | single_family | 6 | 8 | 5,494 | $4,275,000 | 2026-06-24 |
| 7030 SW 72nd Ct | single_family | 6 | 8 | 5,112 | $3,800,000 | 2026-06-16 |
| 620 Tibidabo Ave | single_family | 6 | 6 | 3,924 | $5,159,500 | 2026-06-12 |
| 4871 SW 74th Ter | single_family | 6 | 6 | 5,521 | $8,500,000 | 2026-06-01 |
| 350 Costa Brava Ct | single_family | 6 | 5 | 5,938 | $6,000,000 | 2026-05-28 |
| 6450 SW 82nd St | single_family | 6 | 8 | 5,131 | $5,150,000 | 2026-05-22 |
| 7605 SW 71st Ave | single_family | 6 | 8 | 5,710 | $5,075,000 | 2026-05-19 |
| 7610 SW 48th Ct | single_family | 6 | 8 | 6,265 | $10,148,000 | 2026-05-09 |
| 7965 SW 53rd Ave | single_family | 6 | 6 | 4,093 | $5,600,000 | 2026-04-24 |
| 501 Casuarina Concourse | single_family | 6 | 6 | 9,682 | $55,000,000 | 2026-04-22 |
| 535 Casuarina Concourse | single_family | 6 | 6 | 6,680 | $55,000,000 | 2026-04-22 |
| 5001 Pine Dr | single_family | 6 | 8 | 4,395 | $13,500,000 | 2026-04-08 |
| 5847 SW 81st St | single_family | 6 | 7 | 4,973 | $6,200,000 | 2026-04-07 |
| 7001 SW 71st Ave | single_family | 6 | 8 | 5,473 | $4,700,000 | 2026-04-06 |
| 12 Tahiti Beach Island Rd | single_family | 6 | 9 | 10,441 | $32,000,000 | 2026-03-31 |
| 6495 SW 85th St | single_family | 6 | 6 | 4,313 | $4,100,000 | 2026-03-20 |
| 6003 SW 80th St | single_family | 6 | 6 | 6,847 | $6,700,000 | 2026-03-16 |
| 7975 SW 52nd Ct | single_family | 6 | 7 | 5,888 | $4,500,000 | 2026-03-12 |
| 231 Costanera Rd | single_family | 6 | 6 | 5,442 | $10,250,000 | 2026-01-30 |
| 6021 SW 86th St | single_family | 6 | 8 | 5,112 | $6,000,000 | 2026-01-14 |
| 6900 SW 72nd Ct | single_family | 6 | 8 | 6,698 | $7,400,000 | 2025-12-22 |
| 8264 SW 84th Ter | single_family | 6 | 5 | 3,497 | $1,650,000 | 2025-12-19 |
| 506 Sunset Dr | single_family | 6 | 6 | 7,354 | $7,500,000 | 2025-12-08 |
| 6401 SW 84th St | single_family | 6 | 8 | 6,028 | $5,385,000 | 2025-12-05 |
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 |
|---|---|---|---|---|---|---|
| 7740 SW 52nd Ave | single_family | 6 | 8 | 6,936 | $8,750,000 | — |
| 5731 SW 62nd Ter | single_family | 6 | 6 | 1,938 | $1,250,000 | — |
| 7235 SW 54th Ave | single_family | 6 | 7 | — | $7,690,000 | — |
| 7895 SW 52nd Ct | single_family | 6 | 8 | 6,377 | $9,625,000 | — |
| 5002 SW 86th St | single_family | 6 | 8 | 5,908 | $8,250,000 | — |
| 7430 SW 66th St | single_family | 6 | 8 | 5,609 | $4,599,000 | — |
| 7700 SW 50th Ct | single_family | 6 | 7 | 5,804 | $7,490,000 | — |
| 5100 SW 86th St | single_family | 6 | 5 | 6,580 | $6,999,000 | — |
10-year hold projection
IRR-9.8%
Equity multiple-0.67x
Total return (10yr)-$5,711,777
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $20,548,500 | -$225,450 | -$1,474,209 | $15,786,958 | $4,761,542 |
| 2 | $21,164,955 | -$229,430 | -$1,478,639 | $15,602,033 | $5,562,922 |
| 3 | $21,799,904 | -$233,460 | -$1,483,131 | $15,404,409 | $6,395,494 |
| 4 | $22,453,901 | -$237,540 | -$1,487,683 | $15,193,215 | $7,260,686 |
| 5 | $23,127,518 | -$241,669 | -$1,492,297 | $14,967,517 | $8,160,001 |
| 6 | $23,821,343 | -$245,847 | -$1,496,971 | $14,726,320 | $9,095,023 |
| 7 | $24,535,984 | -$250,073 | -$1,501,707 | $14,468,560 | $10,067,424 |
| 8 | $25,272,063 | -$254,348 | -$1,506,503 | $14,193,099 | $11,078,964 |
| 9 | $26,030,225 | -$258,670 | -$1,511,360 | $13,898,723 | $12,131,502 |
| 10 | $26,811,132 | -$263,039 | -$1,516,277 | $13,584,131 | $13,227,001 |
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.