Real ZIP-wide statistics from RentCast, as of 2026-09 (fetched 2026-09-03) — this is the whole ZIP's market, not specific to this property. Re-analyzing spends one of the account's 50 free monthly lookups. Our own log shows at least 6 of the 50 free monthly RentCast requests used — that only counts calls made through this app, so it can undercount. RentCast's own account dashboard has the real total.
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)
CapEx reserve (5.0% of GSR)
$83$990
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
apartment
1
1
610
$1,550
2026-08-05
—
apartment
1
1
602
$1,300
2026-08-02
—
condos
1
1
405
$1,200
2026-07-22
—
apartment
1
1
400
$1,300
2026-06-24
—
apartment
1
1
535
$1,975
2026-08-27
—
apartment
1
1
650
$1,550
2026-08-14
—
condos
1
2
665
$1,700
2026-08-10
—
condos
1
1
643
$1,600
2026-08-25
—
apartment
1
1
650
$1,550
2026-06-03
—
apartment
1
1
560
$1,600
2026-08-24
—
apartment
1
1
550
$1,450
2026-04-20
—
apartment
1
1
560
$1,499
2026-07-15
—
apartment
1
1
550
$1,700
2026-05-07
—
condos
1
1
548
$1,500
2026-04-02
—
condos
1
1
510
$1,450
2026-05-05
—
condos
1
2
597
$1,550
2026-05-31
—
apartment
1
1
600
$1,400
2026-08-12
—
apartment
1
1
500
$1,450
2026-07-28
—
condos
1
1
644
$1,625
2026-08-15
—
condos
1
1
670
$1,625
2026-07-26
—
apartment
1
1
500
$1,450
2026-06-08
—
apartment
1
1
400
$1,795
2026-05-29
—
condos
1
1
677
$2,100
2026-07-02
—
condos
1
1
632
$1,450
2026-06-02
—
condos
1
2
665
$1,750
2026-07-17
—
apartment
1
1
520
$1,500
2026-08-10
—
apartment
1
1
650
$1,650
2026-07-23
—
condos
1
2
688
$1,700
2026-04-02
—
apartment
1
1
680
$1,650
2026-08-19
—
condos
1
1
580
$1,600
2026-08-11
—
condos
1
1
600
$1,400
2026-08-20
—
condos
1
1
581
$1,650
2026-08-13
—
apartment
1
1
550
$1,500
2026-08-07
—
apartment
1
1
550
$1,450
2026-08-06
—
apartment
1
1
500
$1,450
2026-07-16
—
apartment
1
1
600
$1,850
2026-08-11
—
apartment
1
1
580
$1,350
2026-08-10
—
apartment
1
1
660
$1,750
2026-08-13
—
apartment
1
1
530
$1,550
2024-11-12
—
apartment
1
1
650
$1,850
2026-06-30
—
apartment
1
1
400
$1,450
2026-08-11
—
apartment
1
1
550
$2,400
2026-08-18
—
apartment
1
1
635
$1,650
2026-06-01
—
apartment
1
1
600
$1,550
2026-08-07
—
apartment
1
1
480
$1,550
2026-04-27
—
apartment
1
1
680
$1,800
2026-07-07
—
condos
1
1
643
$1,450
2026-07-24
—
apartment
1
1
420
$1,400
2026-05-17
—
condos
1
1
640
$1,650
2026-04-22
—
condos
1
1
510
$1,500
2026-06-03
—
apartment
1
1
590
$1,520
2026-07-20
—
condos
1
1
675
$1,500
2026-06-29
—
condos
1
1
600
$1,500
2026-07-17
—
apartment
1
1
562
$1,599
2026-08-17
—
apartment
1
1
540
$1,550
2026-05-29
—
condos
1
1
420
$1,400
2026-08-04
—
apartment
1
1
500
$1,595
2026-08-03
—
condos
1
1
548
$1,600
2026-08-19
—
apartment
1
1
540
$1,600
2026-07-01
—
condos
1
2
665
$1,500
2026-03-11
—
apartment
1
2
600
$1,300
2026-08-05
—
condos
1
1
575
$1,500
2026-08-04
—
condos
1
1
540
$1,550
2026-07-08
—
condos
1
1
573
$1,400
2026-04-23
—
condos
1
1
680
$1,650
2026-08-06
—
apartment
1
1
640
$1,625
2026-08-02
—
condos
1
2
597
$1,900
2026-04-12
—
condos
1
1
674
$1,500
2026-07-24
—
apartment
1
1
550
$1,550
2026-08-11
—
condos
1
1
640
$1,600
2026-06-02
—
apartment
1
1
672
$2,450
2026-07-29
—
apartment
1
1
680
$1,625
2026-05-27
—
condos
1
1
640
$1,500
2026-08-05
—
condos
1
1
581
$1,650
2026-07-14
—
condos
1
1
581
$1,650
2026-07-19
—
condos
1
1
640
$1,700
2026-07-09
—
condos
1
1
640
$1,525
2026-03-09
—
condos
1
1
680
$1,700
2026-03-11
—
condos
1
2
597
$1,800
2026-08-15
—
condos
1
1
440
$1,500
2026-08-04
—
apartment
1
1
625
$1,795
2026-04-14
—
condos
1
1
600
$1,875
2026-07-07
—
condos
1
1
605
$1,500
2026-07-15
—
apartment
1
1
675
$1,650
2026-03-11
—
condos
1
2
597
$1,700
2026-07-27
—
condos
1
1
600
$1,599
2026-07-09
—
condos
1
1
600
$1,599
2026-07-09
—
condos
1
1
408
$1,500
2026-05-05
—
condos
1
1
650
$1,600
2026-05-23
—
condos
1
1
581
$1,600
2026-03-11
—
apartment
1
1
524
$1,955
2026-08-01
—
condos
1
1
548
$1,500
2026-08-14
—
apartment
1
1
625
$1,795
2026-07-28
—
apartment
1
1
625
$1,795
2026-04-08
—
condos
1
1
560
$1,700
2026-03-19
—
apartment
1
1
672
$2,700
2026-05-04
—
condos
1
1
640
$1,600
2026-07-08
—
condos
1
1
640
$1,500
2026-07-09
—
condos
1
1
550
$1,500
2026-04-30
—
condos
1
1
572
$1,700
2026-07-17
—
condos
1
1
581
$1,700
2026-08-07
—
apartment
1
1
611
$1,650
2026-08-03
—
condos
1
1
672
$2,400
2026-06-11
—
condos
1
1
672
$3,300
2025-12-10
—
apartment
1
1
600
$1,300
2026-07-30
—
condos
1
1
590
$1,300
2026-07-30
—
condos
1
1
530
$1,899
2026-07-17
—
apartment
1
1
550
$1,500
2026-08-04
—
apartment
1
1
550
$1,450
2026-06-20
—
apartment
1
1
540
$1,915
2026-03-10
—
apartment
1
1
600
$1,425
2026-01-08
—
apartment
1
1
600
$1,625
2026-07-10
—
apartment
1
1
530
$1,450
2024-04-15
—
apartment
1
1
600
$1,695
2025-12-03
—
apartment
1
1
680
$1,625
2026-03-13
—
apartment
1
1
650
$1,650
2026-08-19
—
apartment
1
1
595
$2,546
—
—
apartment
1
1
550
$1,600
2023-06-07
—
apartment
1
1
624
$1,425
2025-07-12
—
apartment
1
1
635
$2,810
—
—
apartment
1
1
652
$2,077
—
—
apartment
1
1
625
$2,542
—
—
apartment
1
1
635
$2,596
—
—
apartment
1
1
575
$2,471
—
—
apartment
1
1
625
$2,542
—
—
apartment
1
1
575
$2,521
—
—
apartment
1
1
595
$2,466
—
—
apartment
1
1
616
$1,550
—
—
apartment
1
1
650
$1,565
2026-07-18
—
apartment
1
1
663
$2,264
—
—
apartment
1
1
625
$1,950
2026-06-29
—
apartment
1
1
663
$2,279
—
—
apartment
1
1
663
$2,279
—
—
apartment
1
1
663
$2,221
—
—
apartment
1
1
640
$2,365
—
—
apartment
1
1
663
$2,221
—
—
apartment
1
1
625
$2,397
—
—
apartment
1
1
475
$1,500
2023-09-20
—
apartment
1
1
530
$2,228
—
—
apartment
1
1
680
$2,635
—
—
apartment
1
1
640
$2,555
—
—
apartment
1
1
635
$2,640
—
—
apartment
1
1
680
$2,510
—
—
apartment
1
1
635
$2,451
—
—
apartment
1
1
635
$2,471
—
—
apartment
1
1
635
$2,515
—
—
apartment
1
1
670
$2,521
—
—
apartment
1
1
663
$2,216
—
—
apartment
1
1
680
$2,490
—
—
apartment
1
1
625
$2,447
—
—
apartment
1
1
680
$2,500
—
—
apartment
1
1
670
$2,551
—
—
apartment
1
1
625
$2,447
—
—
apartment
1
1
532
$2,420
—
—
apartment
1
1
595
$2,526
—
—
apartment
1
1
530
$2,363
—
—
apartment
1
1
575
$2,616
—
—
apartment
1
1
555
$2,415
—
—
apartment
1
1
530
$2,318
—
—
apartment
1
1
530
$2,238
—
—
apartment
1
1
530
$2,363
—
—
apartment
1
1
540
$2,450
—
—
apartment
1
1
530
$2,318
—
—
apartment
1
1
595
$2,531
—
—
apartment
1
1
540
$2,315
—
—
apartment
1
1
530
$2,238
—
—
apartment
1
1
555
$2,510
—
—
apartment
1
1
595
$2,451
—
—
apartment
1
1
532
$2,270
—
—
apartment
1
1
635
$2,495
—
—
apartment
1
1
530
$2,255
—
—
apartment
1
1
595
$2,536
—
—
apartment
1
1
475
$1,500
2023-09-29
—
apartment
1
1
625
$1,970
2026-05-29
—
apartment
1
1
650
$1,375
—
—
apartment
1
1
600
$1,595
—
—
apartment
1
1
600
$1,595
—
—
apartment
1
1
688
$1,350
2026-04-23
—
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.