3461 NW 171st St
Miami Gardens, FL 33056 · single_family · For Sale · 29 days on market
Asking price$524,999
7 beds 4 baths 2,861 sqft
Listed by Vanessa Gonzalez · Luxe Properties
Typesingle_family
Built1954
Price / sqft$184
Est. value (own analysis)$1,052,619
Rent estimate (Zillow ZIP avg)$2,700/mo
HOANone
1 / 20
Show every detail
Statusfor_sale
Listed date2026-08-04
Removed date—
MLSMiamiMLS #A12065585
Coordinates25.92973, -80.25858
Address3461 NW 171st St
CityMiami Gardens
StateFL
Zip33056
Listing ID6605311247
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33056)
Median sale price$550,000
Median days on market (sale)37
Active sale listings131
Median rent$2,700/mo
Median days on market (rent)49
Active rental listings90
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.
Re-analyze ZIP 33056 (≥6 of 50 per our log)Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $524,999 |
| Down payment (20.0%) | $105,000 |
| Loan amount | $419,999 |
| Closing costs (5.0%) | $26,250 |
| Total cash to close | $131,250 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,700$32,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,484$29,808 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $831$9,975 |
| Insurance (placeholder 0.8% of price) | $350$4,200 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $135$1,620 |
| Total operating expenses | $1,316$15,795 |
| 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) | $135$1,620 |
| 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.
No active rental listings cached yet for this bedroom count.
Widened to any bedroom count in ZIP. 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 |
|---|---|---|---|---|---|---|
| 3260 NW 179th St | single_family | 6 | 3 | 1,529 | $425,000 | 2026-09-01 |
| 2765 NW 212th St | single_family | 4 | 2 | 1,150 | $565,000 | 2026-08-26 |
| 3030 NW 176th St | single_family | 3 | 2 | 988 | $436,000 | 2026-08-26 |
| 2741 NW 172nd Ter | single_family | 3 | 2 | 1,415 | $585,000 | 2026-08-25 |
| 3512 NW 176th Ter | single_family | 3 | 2 | 1,100 | $524,000 | 2026-08-21 |
| 1890 NW 204th St | single_family | 4 | 2 | 1,652 | $540,500 | 2026-08-21 |
| 20370 NW 32nd Ave | single_family | 4 | 2 | 1,381 | $500,000 | 2026-08-21 |
| 3010 NW 186th Ter | single_family | 4 | 3 | 1,490 | $597,500 | 2026-08-19 |
| 2320 NW 191st Ter | single_family | 4 | 2 | 1,728 | $580,000 | 2026-08-17 |
| 3221 NW 182nd St | single_family | 4 | 2 | 1,289 | $590,000 | 2026-08-14 |
| 18815 NW 37th Ave | single_family | 3 | 2 | 1,701 | $530,000 | 2026-08-13 |
| 2225 NW 195th St | single_family | 3 | 2 | 1,392 | $600,000 | 2026-08-12 |
| 21221 NW 29th Ave | single_family | 4 | 2 | 1,786 | $595,000 | 2026-08-10 |
| 2950 NW 173rd Ter | single_family | 3 | 1 | 988 | $317,500 | 2026-08-07 |
| 17311 NW 24th Ct | single_family | 3 | 1 | 1,272 | $529,000 | 2026-08-07 |
| 5305511614 | single_family | 3 | 2 | 1,125 | $355,000 | 2026-08-05 |
| 2831 NW 189th St | single_family | 3 | 2 | 1,430 | $650,000 | 2026-08-04 |
| 17211 NW 37th Ave | single_family | 3 | 1 | 1,208 | $355,000 | 2026-07-31 |
| 3260 NW 209th Ter | single_family | 2 | 1 | 780 | $390,000 | 2026-07-31 |
| 1805 NW 189th Ter | single_family | 3 | 2 | 1,555 | $550,000 | 2026-07-30 |
| 20400 NW 25th Ave | single_family | 3 | 2 | 1,508 | $530,000 | 2026-07-28 |
| 17011 NW 33rd Ct | single_family | 3 | 1 | 2,387 | $690,000 | 2026-07-27 |
| 2221 NW 170th St | single_family | 3 | 2 | 1,274 | $529,000 | 2026-07-27 |
| 17630 NW 36th Ave | single_family | 5 | 3 | 1,870 | $650,000 | 2026-07-24 |
| 18440 NW 28th Pl | single_family | 3 | 2 | 1,346 | $510,000 | 2026-07-24 |
| 18813 NW 32nd Ave | single_family | 3 | 2 | 1,144 | $465,000 | 2026-07-23 |
| 2980 NW 170th St | single_family | 3 | 1 | 1,225 | $430,000 | 2026-07-23 |
| 2831 NW 190th St | single_family | 3 | 2 | 1,582 | $545,000 | 2026-07-22 |
| 2250 NW 170th St | single_family | 3 | 2 | 1,334 | $529,000 | 2026-07-21 |
| 20901 NW 27th Ct | single_family | 4 | 2 | 1,575 | $540,000 | 2026-07-17 |
| 2860 NW 207th St | single_family | 4 | 2 | 1,890 | $519,900 | 2026-07-16 |
| 3001 NW 170th St | single_family | 4 | 3 | 1,541 | $570,000 | 2026-07-16 |
| 3320 NW 172nd Ter | single_family | 5 | 3 | 1,614 | $680,000 | 2026-07-14 |
| 20103 NW 27th Cir | single_family | 3 | 2 | 870 | $415,000 | 2026-07-14 |
| 3560 NW 212th St | single_family | 5 | 3 | 1,713 | $635,000 | 2026-07-13 |
| 19244 NW 30th Ct | single_family | 3 | 1 | 1,000 | $400,000 | 2026-07-13 |
| 21131 NW 30th Ct | single_family | 6 | 3 | 1,794 | $519,000 | 2026-07-10 |
| 19720 NW 33rd Ave | single_family | 3 | 2 | 1,104 | $540,000 | 2026-07-09 |
| 3440 NW 209th Ter | single_family | 3 | 1 | 888 | $380,000 | 2026-07-06 |
| 17351 NW 29th Ave | single_family | 4 | 1 | 1,208 | $580,000 | 2026-07-02 |
| 2980 NW 210th Ter | single_family | 5 | 3 | 1,931 | $615,000 | 2026-07-01 |
| 17701 NW 32nd Ct | single_family | 3 | 1 | 864 | $400,000 | 2026-06-30 |
| 2850 NW 205th St | single_family | 4 | 2 | 1,104 | $384,900 | 2026-06-29 |
| 2010 NW 185th Ter | single_family | 3 | 2 | 1,250 | $459,900 | 2026-06-26 |
| 19458 NW 28th Pl | single_family | 3 | 2 | 1,365 | $385,000 | 2026-06-26 |
| 2210 NW 175th St | single_family | 3 | 2 | 1,635 | $382,500 | 2026-06-23 |
| 3522 NW 193rd St | single_family | 3 | 2 | 1,304 | $325,000 | 2026-06-23 |
| 18830 NW 29th Pl | single_family | 3 | 2 | 1,340 | $465,000 | 2026-06-22 |
| 3610 NW 171st St | single_family | 4 | 2 | — | $575,000 | 2026-06-22 |
| 2530 NW 204th St | single_family | 2 | 1 | 1,260 | $635,000 | 2026-06-18 |
Widened to city-wide. 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 |
|---|---|---|---|---|---|---|
| 4301 NW 171st St | single_family | 7 | 4 | 2,280 | $749,000 | — |
| 17120 NW 17th Ct | single_family | 7 | 4 | 2,590 | $619,000 | — |
10-year hold projection
IRR-0.1%
Equity multiple0.98x
Total return (10yr)$65,804
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $540,749 | $14,013 | -$19,995 | $415,445 | $125,304 |
| 2 | $556,971 | $14,512 | -$19,536 | $410,579 | $146,392 |
| 3 | $573,681 | $15,029 | -$19,062 | $405,378 | $168,302 |
| 4 | $590,891 | $15,563 | -$18,570 | $399,821 | $191,070 |
| 5 | $608,618 | $16,114 | -$18,062 | $393,881 | $214,737 |
| 6 | $626,876 | $16,685 | -$17,536 | $387,534 | $239,342 |
| 7 | $645,683 | $17,275 | -$16,992 | $380,751 | $264,932 |
| 8 | $665,053 | $17,885 | -$16,429 | $373,502 | $291,551 |
| 9 | $685,005 | $18,515 | -$15,847 | $365,755 | $319,250 |
| 10 | $705,555 | $19,167 | -$15,245 | $357,476 | $348,079 |
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.