14481 SW 161st St
Miami, FL 33177 · single_family · For Sale · 175 days on market
Asking price$878,000
5 beds 3 baths 2,145 sqft
Suggested offer$716,257$161,743 above the est. market value of $716,257.
View on Realtor.com →Listed by Noelbis Diaz · Lapeyre Realty Inc
Typesingle_family
Built1990
Price / sqft$409
Est. value (own analysis)$716,257
Rent estimate (own analysis)$4,275/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood4/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 42
Show every detail
Statusfor_sale
Listed date2026-03-11
Removed date—
MLSMiamiMLS #A11981023
Coordinates25.61745, -80.42773
Address14481 SW 161st St
CityMiami
StateFL
Zip33177
Listing ID6587365908
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 | $878,000 |
| Down payment (20.0%) | $175,600 |
| Loan amount | $702,400 |
| Closing costs (5.0%) | $43,900 |
| Total cash to close | $219,500 |
| Income | |
| Rent (comp-derived) | $4,275$51,300 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,933$47,196 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,390$16,682 |
| Insurance (est. scaled by flood & wind risk) | $937$11,238 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $214$2,565 |
| Total operating expenses | $2,540$30,485 |
| 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) | $214$2,565 |
| 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 | 5 | 4 | 2,612 | $7,300 | 2026-08-15 | — | |
| single_family | 5 | 3 | 1,685 | $3,500 | 2026-07-21 | — | |
| single_family | 5 | 3 | 2,598 | $4,800 | 2026-07-18 | — | |
| single_family | 5 | 4 | 2,598 | $4,600 | 2026-07-08 | — | |
| single_family | 5 | 3 | 1,650 | $3,800 | — | — | |
| single_family | 5 | 3 | 2,598 | $3,215 | 2026-08-18 | — | |
| single_family | 5 | 5 | 2,838 | $7,250 | 2026-05-22 | — | |
| single_family | 5 | 4 | 2,740 | $3,950 | 2026-07-31 | — |
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 |
|---|---|---|---|---|---|---|
| 19880 SW 134th Ave | single_family | 5 | 3 | 3,316 | $1,550,000 | 2026-08-13 |
| 14420 SW 157th St | single_family | 5 | 3 | 1,673 | $805,000 | 2026-08-12 |
| 19596 SW 130th Avenue Rd | single_family | 5 | 4 | 3,385 | $1,155,000 | 2026-08-12 |
| 19059 SW 134th Ct | single_family | 5 | 5 | 2,845 | $950,000 | 2026-07-29 |
| 15320 SW 141st Ct | single_family | 5 | 3 | 2,583 | $750,000 | 2026-06-30 |
| 19533 SW 130th Ave | single_family | 5 | 4 | 3,385 | $1,450,000 | 2026-06-24 |
| 20135 SW 129th Ave | single_family | 5 | 4 | 2,598 | $775,000 | 2026-06-15 |
| 15851 SW 139th Pl | single_family | 5 | 2 | 2,099 | $550,000 | 2026-06-10 |
| 13680 SW 191st Ter | single_family | 5 | 5 | 2,845 | $1,180,000 | 2026-06-09 |
| 11711 SW 181st Ter | single_family | 5 | 2 | 1,716 | $654,000 | 2026-06-02 |
| 12841 SW 200th Ter | single_family | 5 | 3 | 2,772 | $710,000 | 2026-05-21 |
| 21205 SW 127th Ct | single_family | 5 | 4 | 3,349 | $785,000 | 2026-05-05 |
| 20235 SW 129th Ave | single_family | 5 | 4 | 2,598 | $760,000 | 2026-03-16 |
| 13921 SW 152nd Ter | single_family | 5 | 3 | 2,583 | $727,650 | 2026-03-13 |
| 11771 SW 179th Ter | single_family | 5 | 3 | 1,752 | $670,000 | 2026-03-11 |
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 |
|---|---|---|---|---|---|---|
| 13283 SW 188th Ter | single_family | 5 | 4 | — | $990,000 | — |
| 19246 SW 132nd Ave | single_family | 5 | 4 | 2,612 | $1,250,000 | — |
| 13629 SW 186th Ln | single_family | 5 | 4 | 3,012 | $969,990 | — |
| 20155 SW 129th Ave | single_family | 5 | 4 | 2,598 | $950,000 | — |
| 21230 SW 127th Pl | single_family | 5 | 5 | 2,809 | $1,200,000 | — |
| 21204 SW 126th Ct | single_family | 5 | 3 | 2,753 | $799,990 | — |
| 19706 SW 130th Ave | single_family | 5 | 4 | 2,612 | $1,599,000 | — |
| SW 127th Ave & SW 212th St | single_family | 5 | 3 | 2,753 | $774,990 | — |
10-year hold projection
IRR-2.2%
Equity multiple0.64x
Total return (10yr)$35,636
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $904,340 | $16,711 | -$40,020 | $694,784 | $209,556 |
| 2 | $931,470 | $17,364 | -$39,431 | $686,646 | $244,824 |
| 3 | $959,414 | $18,042 | -$38,819 | $677,948 | $281,466 |
| 4 | $988,197 | $18,743 | -$38,185 | $668,654 | $319,543 |
| 5 | $1,017,843 | $19,469 | -$37,528 | $658,721 | $359,122 |
| 6 | $1,048,378 | $20,222 | -$36,846 | $648,106 | $400,272 |
| 7 | $1,079,829 | $21,001 | -$36,140 | $636,762 | $443,067 |
| 8 | $1,112,224 | $21,808 | -$35,407 | $624,639 | $487,585 |
| 9 | $1,145,591 | $22,643 | -$34,648 | $611,683 | $533,908 |
| 10 | $1,179,959 | $23,508 | -$33,861 | $597,838 | $582,120 |
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.