Miami, FL 33150 · multi_family · For Sale · 28 days on market
Asking price$560,000
3 beds 2 baths 1,473 sqft
Listed by Jorge Zubizarreta LLC · NB Elite Realty
Typemulti_family
Built1949
Price / sqft$380
Est. value (own analysis)$577,380
Rent estimate (building total, own analysis)$3,202/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood4/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 22
Show every detail
Statusfor_sale
Listed date2026-08-05
Removed date—
MLSMiamiMLS #A12066314
Coordinates25.86563, -80.21362
Address
CityMiami
StateFL
Zip33150
Listing ID6612132749
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33150)
Typical home value (ZHVI)$453,432
Typical rent (ZORI)$2,416/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 | $560,000 |
| Down payment (20.0%) | $112,000 |
| Loan amount | $448,000 |
| Closing costs (5.0%) | $28,000 |
| Total cash to close | $140,000 |
| Income | |
| Rent (estimate) | $3,202$38,426 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,946$35,352 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $887$10,640 |
| Insurance (est. scaled by flood & wind risk) | $597$7,168 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $160$1,921 |
| Total operating expenses | $1,644$19,729 |
| 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) | $160$1,921 |
| 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
Widened to city-wide. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| multi_family | 3 | 2 | 1,000 | $2,900 | 2026-08-18 | — |
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 |
|---|---|---|---|---|---|---|
| 6241 NW Miami Pl | multi_family | 3 | 2 | 1,800 | $850,000 | 2026-07-09 |
| 7612 NW 4th Ave | multi_family | 3 | 1 | 1,620 | $635,000 | 2026-07-08 |
| 772 NW 80th St | multi_family | 3 | 2 | 1,432 | $650,000 | 2026-05-27 |
| 93 NW 69th St | multi_family | 3 | 1 | 2,102 | $445,000 | 2026-05-20 |
| 8290 NW 5th Ave | multi_family | 3 | 2 | 1,404 | $520,000 | 2025-12-01 |
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 |
|---|---|---|---|---|---|---|
| 595 NW 101st St | single_family | 3 | 2 | 854 | $439,900 | — |
| 1135 NW 65th St | single_family | 3 | 1 | 856 | $270,000 | — |
| 6950 NW 6th Ct | multi_family | 3 | 2 | 1,316 | $499,900 | — |
| 7010 NW 6th Ave | single_family | 3 | 2 | 1,203 | $415,000 | — |
| 9407 NW 4th Ave | single_family | 3 | 1 | 1,364 | $564,900 | — |
| 1067 NW 101st St | single_family | 3 | 2 | 1,217 | $558,000 | — |
| 8325 NW 5th Ave Unit 8325 | condos | 3 | 2 | 1,150 | $250,000 | — |
| 7529 NW 1st Ave | single_family | 3 | 2 | 1,230 | $528,000 | — |
10-year hold projection
IRR0.1%
Equity multiple1.02x
Total return (10yr)$76,519
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $576,800 | $15,623 | -$20,846 | $443,143 | $133,657 |
| 2 | $594,104 | $16,190 | -$20,327 | $437,952 | $156,152 |
| 3 | $611,927 | $16,777 | -$19,789 | $432,404 | $179,523 |
| 4 | $630,285 | $17,384 | -$19,233 | $426,476 | $203,809 |
| 5 | $649,193 | $18,011 | -$18,657 | $420,141 | $229,053 |
| 6 | $668,669 | $18,661 | -$18,061 | $413,370 | $255,299 |
| 7 | $688,729 | $19,332 | -$17,444 | $406,135 | $282,595 |
| 8 | $709,391 | $20,027 | -$16,805 | $398,403 | $310,989 |
| 9 | $730,673 | $20,745 | -$16,144 | $390,139 | $340,534 |
| 10 | $752,593 | $21,487 | -$15,460 | $381,309 | $371,285 |
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.