18390 SW 200th St
Miami, FL 33187 · single_family · For Sale · 27 days on market
Asking price$2,150,000
4 beds 5 baths 3,367 sqft
Suggested offer$1,244,208$905,792 above the est. market value of $1,244,208.
View on Realtor.com →Listed by Elina Lopez · Elimar Realty Inc
Typesingle_family
Built2005
Price / sqft$639
Est. value (own analysis)$1,244,208
Rent estimate (own analysis)$5,200/mo
HOANone
1 / 68
Show every detail
Statusfor_sale
Listed date2026-08-07
Removed date—
MLSStellarMLS #TB8535970
Coordinates25.57902, -80.49021
Address18390 SW 200th St
CityMiami
StateFL
Zip33187
Listing ID6575454838
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33187)
Typical home value (ZHVI)$720,811
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 | $2,150,000 |
| Down payment (20.0%) | $430,000 |
| Loan amount | $1,720,000 |
| Closing costs (5.0%) | $107,500 |
| Total cash to close | $537,500 |
| Income | |
| Rent (comp-derived) | $5,200$62,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,784$57,408 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $3,404$40,850 |
| Insurance (placeholder 0.8% of price) | $1,433$17,200 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $260$3,120 |
| Total operating expenses | $5,098$61,170 |
| 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) | $260$3,120 |
| 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 | 4 | 3 | 2,630 | $5,900 | 2026-08-21 | — | |
| single_family | 4 | 2 | 3,058 | $4,500 | 2026-06-25 | — | |
| single_family | 4 | 3 | 2,630 | $5,900 | 2026-06-25 | — | |
| single_family | 4 | 3 | 2,522 | $3,780 | — | — | |
| single_family | 4 | 2 | 2,341 | $3,900 | — | — | |
| single_family | 4 | 3 | 3,948 | $7,400 | 2026-08-31 | — |
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 |
|---|---|---|---|---|---|---|
| 18280 SW 202nd St | single_family | 4 | 3 | 5,310 | $1,275,000 | 2026-08-31 |
| 15102 SW 177th Ter | single_family | 4 | 4 | 2,612 | $720,000 | 2026-08-19 |
| 17766 SW 154th Pl | single_family | 4 | 2 | 1,627 | $615,000 | 2026-08-10 |
| 15530 SW 155th Ave | single_family | 4 | 2 | 2,667 | $850,000 | 2026-07-30 |
| 20520 SW 190th St | single_family | 4 | 3 | 3,540 | $1,400,000 | 2026-07-20 |
| 14802 SW 176th Ter | single_family | 4 | 2 | 1,723 | $776,000 | 2026-07-20 |
| 19155 SW 190th St | single_family | 4 | 2 | 1,899 | $650,000 | 2026-07-15 |
| 18163 SW 149th Pl | single_family | 4 | 4 | 2,342 | $799,000 | 2026-07-14 |
| 16101 SW 153rd Ave | single_family | 4 | 3 | 2,396 | $787,000 | 2026-07-14 |
| 15296 SW 168th St | single_family | 4 | 3 | 2,107 | $945,000 | 2026-07-09 |
| 15523 SW 171st St | single_family | 4 | 3 | 2,166 | $710,000 | 2026-06-30 |
| 14856 SW 174th St | single_family | 4 | 2 | 1,522 | $645,000 | 2026-06-26 |
| 18895 SW 212th St | single_family | 4 | 4 | 1,264 | $950,000 | 2026-06-26 |
| 19530 SW 210th St | single_family | 4 | 3 | 2,111 | $950,000 | 2026-06-16 |
| 14721 SW 170th Ter | single_family | 4 | 2 | 1,753 | $760,000 | 2026-06-05 |
| 15299 SW 167th St | single_family | 4 | 2 | 2,592 | $1,000,000 | 2026-06-04 |
| 17113 SW 215th Ter | single_family | 4 | 3 | 2,805 | $984,000 | 2026-05-30 |
| 15519 SW 182nd Ln | single_family | 4 | 3 | 1,765 | $730,000 | 2026-05-19 |
| 15182 SW 171st St | single_family | 4 | 3 | 2,001 | $699,000 | 2026-05-18 |
| 15382 SW 153rd St | single_family | 4 | 2 | 1,898 | $839,000 | 2026-05-18 |
| 21551 SW 187th Ave | single_family | 4 | 2 | 1,834 | $950,000 | 2026-04-29 |
| 15235 SW 152nd Ct | single_family | 4 | 2 | 2,338 | $849,975 | 2026-04-29 |
| 14833 SW 164th Ter | single_family | 4 | 2 | 2,341 | $900,000 | 2026-04-28 |
| 17475 SW 153rd Ave | single_family | 4 | 3 | 3,090 | $890,000 | 2026-04-22 |
| 15322 SW 177th Ter | single_family | 4 | 2 | 1,647 | $665,000 | 2026-04-17 |
| 16925 SW 170th Ave | single_family | 4 | 5 | 4,870 | $1,450,000 | 2026-04-17 |
| 16122 SW 148th Ave | single_family | 4 | 3 | 2,324 | $740,000 | 2026-04-15 |
| 15460 SW 176th Ln | single_family | 4 | 3 | 2,265 | $620,000 | 2026-04-06 |
| 15286 SW 178th Ter | single_family | 4 | 2 | 1,817 | $610,000 | 2026-04-06 |
| 15845 SW 153rd Ave | single_family | 4 | 3 | 2,512 | $975,000 | 2026-04-06 |
| 15280 SW 153rd St | single_family | 4 | 2 | 2,067 | $820,000 | 2026-04-01 |
| 15151 SW 166th St | single_family | 4 | 2 | 2,881 | $862,000 | 2026-03-27 |
| 18128 SW 151st Ave | single_family | 4 | 2 | 1,786 | $632,000 | 2026-03-27 |
| 16141 SW 156th Ave | single_family | 4 | 3 | 2,576 | $950,000 | 2026-03-26 |
| 19225 SW 186th St | single_family | 4 | 3 | 2,434 | $1,200,000 | 2026-03-19 |
| 17023 SW 149th Pl | single_family | 4 | 2 | 2,055 | $679,000 | 2026-03-18 |
| 18110 SW 153rd Ct | single_family | 4 | 3 | 1,850 | $685,000 | 2026-03-16 |
| 15151 SW 164th Ter | single_family | 4 | 2 | 2,592 | $1,250,000 | 2026-03-11 |
| 19790 SW 208th St | single_family | 4 | 4 | 2,593 | $1,185,000 | 2026-03-06 |
| 18263 SW 149th Pl | single_family | 4 | 3 | 1,987 | $749,000 | 2026-03-05 |
| 15265 SW 173rd St | single_family | 4 | 3 | 2,265 | $750,000 | 2026-03-03 |
| 18203 SW 152nd Pl | single_family | 4 | 3 | 2,382 | $750,000 | 2026-02-17 |
| 17870 SW 155th Ct | single_family | 4 | 2 | 1,760 | $660,000 | 2026-02-09 |
| 15263 SW 162nd St | single_family | 4 | 3 | 2,774 | $885,000 | 2026-02-06 |
| 20230 SW 184th St | single_family | 4 | 4 | 1,980 | $1,100,000 | 2026-01-26 |
| 15305 SW 173rd St | single_family | 4 | 3 | 2,265 | $700,000 | 2026-01-23 |
| 16934 SW 215th Ter | single_family | 4 | 3 | 2,468 | $910,000 | 2026-01-09 |
| 16137 SW 155th Ave | single_family | 4 | 3 | 2,416 | $900,000 | 2026-01-07 |
| 14789 SW 176th St | single_family | 4 | 2 | 1,535 | $665,000 | 2025-12-30 |
| 15333 SW 184th St | single_family | 4 | 2 | 1,952 | $712,000 | 2025-12-29 |
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 |
|---|---|---|---|---|---|---|
| 15012 SW 177th Ter | single_family | 4 | 4 | 2,393 | $755,990 | — |
| 15735 SW 153rd Ave | single_family | 4 | 2 | 2,976 | $799,990 | — |
| single_family | 4 | 4 | 3,439 | $1,100,000 | — | |
| 19601 SW 187th Ave | single_family | 4 | 3 | 2,630 | $1,000,000 | — |
| 19690 SW 210th St | single_family | 4 | 4 | 2,563 | $1,799,000 | — |
| 14843 SW 152nd Ter | single_family | 4 | 2 | 1,499 | $695,000 | — |
| 17670 SW 154th Pl | single_family | 4 | 4 | 3,090 | $819,900 | — |
| single_family | 4 | 3 | 3,088 | $950,000 | — |
10-year hold projection
IRR-7.4%
Equity multiple-0.25x
Total return (10yr)-$393,063
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $2,214,500 | -$3,762 | -$139,520 | $1,701,351 | $513,149 |
| 2 | $2,280,935 | -$3,569 | -$139,405 | $1,681,422 | $599,513 |
| 3 | $2,349,363 | -$3,363 | -$139,279 | $1,660,124 | $689,239 |
| 4 | $2,419,844 | -$3,142 | -$139,140 | $1,637,364 | $782,480 |
| 5 | $2,492,439 | -$2,907 | -$138,989 | $1,613,041 | $879,398 |
| 6 | $2,567,212 | -$2,657 | -$138,825 | $1,587,047 | $980,165 |
| 7 | $2,644,229 | -$2,390 | -$138,647 | $1,559,269 | $1,084,960 |
| 8 | $2,723,556 | -$2,107 | -$138,454 | $1,529,582 | $1,193,973 |
| 9 | $2,805,262 | -$1,807 | -$138,247 | $1,497,858 | $1,307,405 |
| 10 | $2,889,420 | -$1,489 | -$138,023 | $1,463,954 | $1,425,466 |
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.