3250 NE 188th St Apt 505
Aventura, FL 33180 · condos · For Sale · 128 days on market
Asking price$1,560,000
4 beds 6 baths 2,237 sqft
Suggested offer$1,247,709$312,291 above the est. market value of $1,247,709.
View on Realtor.com →Listed by Alan Eskenazi Bone · Miles Goldstein Real Estate
Typecondos
Built2015
Price / sqft$697
Est. value (own analysis)$1,247,709
Rent estimate (own analysis)$14,500/mo
HOA$3,127/mo
Wind10/10Extreme$Heat10/10ExtremeFlood6/10major$Air2/10MinorWildfire1/10Minimal
1 / 52
Show every detail
Statusfor_sale
Listed date2026-04-27
Removed date—
MLSMiamiMLS #A12007867
Coordinates25.94903, -80.13555
Address3250 NE 188th St Apt 505
CityAventura
StateFL
Zip33180
Listing ID6824018550
Sourceus-real-estate-listings, cached 2026-09-02
ZIP market snapshot (33180)
Typical home value (ZHVI)$463,036
Typical rent (ZORI)$3,210/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 | $1,560,000 |
| Down payment (20.0%) | $312,000 |
| Loan amount | $1,248,000 |
| Closing costs (5.0%) | $78,000 |
| Total cash to close | $390,000 |
| Income | |
| Rent (comp-derived) | $14,500$174,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $13,340$160,080 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $2,470$29,640 |
| Insurance (est. scaled by flood & wind risk) | $1,820$21,840 |
| HOA dues | $3,127$37,524 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $725$8,700 |
| Total operating expenses | $8,142$97,704 |
| 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) | $725$8,700 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 4 | 5 | 2,587 | $15,000 | 2026-08-18 | — | |
| condos | 4 | 4 | 2,406 | $6,300 | 2026-06-03 | — | |
| condos | 4 | 6 | 2,624 | $18,000 | 2026-06-21 | — | |
| condos | 4 | 5 | 2,950 | $14,000 | 2026-01-29 | — |
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 |
|---|---|---|---|---|---|---|
| 3300 NE 188th St Unit LPH16 | condos | 4 | 5 | 2,942 | $2,500,000 | 2026-08-03 |
| 20201 E Country Club Dr Apt 901 | condos | 4 | 5 | 3,575 | $1,999,000 | 2026-06-24 |
| 3300 NE 188th St Apt 812 | condos | 4 | 6 | 2,559 | $1,689,000 | 2026-05-28 |
| 19667 Turnberry Way Apt 16GR | condos | 4 | 5 | 3,426 | $1,160,000 | 2026-04-30 |
| 19667 Turnberry Way Unit 3AB | condos | 4 | 4 | 3,044 | $900,000 | 2026-04-28 |
| 19667 Turnberry Way Apt 27J | condos | 4 | 3 | 2,360 | $1,313,000 | 2026-04-17 |
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 |
|---|---|---|---|---|---|---|
| 19694 NE 24th Ave | single_family | 4 | 4 | 2,863 | $2,580,000 | — |
| 2616 NE 214th St | single_family | 4 | 4 | 899 | $489,000 | — |
| 19885 NE 22nd Ave | single_family | 4 | 4 | 3,898 | $1,775,000 | — |
| 2627 NE 213th St | single_family | 4 | 2 | 1,473 | $899,900 | — |
| 19731 NE 24th Ave | single_family | 4 | 4 | 3,228 | $2,395,000 | — |
| 19667 Turnberry Way Apt 20GR | condos | 4 | 4 | 3,426 | $1,900,000 | — |
| 2511 NE 209th Ter | single_family | 4 | 5 | 2,150 | $2,150,000 | — |
| 2301 NE 196th St | single_family | 4 | 4 | 2,668 | $1,850,000 | — |
10-year hold projection
IRR3.2%
Equity multiple1.51x
Total return (10yr)$402,947
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,606,800 | $62,376 | -$42,564 | $1,234,469 | $372,331 |
| 2 | $1,655,004 | $64,736 | -$40,421 | $1,220,009 | $434,995 |
| 3 | $1,704,654 | $67,179 | -$38,202 | $1,204,555 | $500,099 |
| 4 | $1,755,794 | $69,707 | -$35,901 | $1,188,041 | $567,753 |
| 5 | $1,808,468 | $72,325 | -$33,518 | $1,170,393 | $638,075 |
| 6 | $1,862,722 | $75,033 | -$31,050 | $1,151,532 | $711,189 |
| 7 | $1,918,603 | $77,837 | -$28,492 | $1,131,377 | $787,227 |
| 8 | $1,976,161 | $80,739 | -$25,842 | $1,109,837 | $866,324 |
| 9 | $2,035,446 | $83,742 | -$23,098 | $1,086,818 | $948,628 |
| 10 | $2,096,510 | $86,849 | -$20,256 | $1,062,218 | $1,034,291 |
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.