14621 Lincoln Blvd
Miami, FL 33176 · single_family · For Sale · 42 days on market
Asking price$419,000
3 beds 1 baths 1,209 sqft
Listed by Moe Mossa · Savvy Avenue
Typesingle_family
Built1950
Price / sqft$347
Est. value (own analysis)$610,460
Rent estimate (own analysis)$3,150/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire2/10Minor
1 / 32
Show every detail
Statusfor_sale
Listed date2026-07-22
Removed date—
MLSBeachesMLS #B26055431
Coordinates25.63259, -80.37550
Address14621 Lincoln Blvd
CityMiami
StateFL
Zip33176
Listing ID6889268680
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33176)
Typical home value (ZHVI)$630,508
Typical rent (ZORI)$2,301/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 | $419,000 |
| Down payment (20.0%) | $83,800 |
| Loan amount | $335,200 |
| Closing costs (5.0%) | $20,950 |
| Total cash to close | $104,750 |
| Income | |
| Rent (comp-derived) | $3,150$37,800 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,898$34,776 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $663$7,961 |
| Insurance (est. scaled by flood & wind risk) | $447$5,363 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $158$1,890 |
| Total operating expenses | $1,268$15,214 |
| 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) | $158$1,890 |
| 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 | 3 | 2 | 1,484 | $3,500 | 2026-08-15 | — | |
| single_family | 3 | 2 | 1,396 | $3,750 | 2026-07-27 | — | |
| single_family | 3 | 2 | 1,085 | $2,900 | 2026-07-24 | — | |
| single_family | 3 | 1 | 1,035 | $2,800 | 2026-07-22 | — | |
| single_family | 3 | 2 | 1,414 | $3,350 | 2026-07-21 | — | |
| single_family | 3 | 1 | 1,246 | $3,200 | 2026-06-27 | — | |
| single_family | 3 | 2 | 1,352 | $3,975 | 2026-06-12 | — | |
| single_family | 3 | 2 | 1,200 | $3,100 | 2026-07-31 | — | |
| single_family | 3 | 2 | 1,159 | $2,800 | — | — | |
| single_family | 3 | 2 | 1,200 | $3,000 | — | — |
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 |
|---|---|---|---|---|---|---|
| 9220 SW 100 AVENUE RD | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,834 | $880,000 | 2026-06-09 |
| 10500 SW 93 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,053 | $203,700 | 2026-06-02 |
| 11301 SW 108 AVE | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,300 | $700,000 | 2026-05-29 |
| 10325 SW 102 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,592 | $890,000 | 2026-05-26 |
| 9490 SW 117 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,750 | $1,580,000 | 2026-05-26 |
| 11611 SW 106 TER | SINGLE FAMILY : CLUSTER HOME | 3 | 2 | 1,758 | $875,000 | 2026-05-20 |
| 11705 SW 97 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,595 | $920,000 | 2026-05-18 |
| 9700 KENDALE BLVD | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,509 | $810,000 | 2026-04-30 |
| 10900 SW 90 AVE | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,836 | $1,750,000 | 2026-04-22 |
| 10901 SW 116 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,316 | $875,000 | 2026-04-10 |
| 10525 SW 112 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,509 | $1,025,000 | 2026-04-09 |
| 9760 SW 119 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,901 | $1,250,000 | 2026-04-02 |
| 10375 SW 111 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 3,180 | $975,000 | 2026-03-30 |
| 9361 SW 102 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,024 | $1,050,000 | 2026-03-23 |
| 10575 SW 102 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,592 | $535,200 | 2026-03-10 |
| 11550 SW 108 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,662 | $715,000 | 2026-03-05 |
| 9925 SW 97 PL | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,603 | $753,000 | 2026-02-24 |
| 11000 SW 116 ST | SINGLE FAMILY : 1 UNIT | 3 | 1 | 1,352 | $797,000 | 2026-02-20 |
| 10255 SW 96 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,834 | $1,125,000 | 2026-02-09 |
| 9130 SW 101 AVE | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,663 | $720,000 | 2026-02-06 |
| 10311 SW 89 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 3,295 | $1,250,000 | 2026-01-30 |
| 10320 SW 91 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,566 | $1,000,000 | 2026-01-30 |
| 11341 SW 93 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,508 | $1,350,000 | 2026-01-30 |
| 8960 SW 115 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 3,179 | $1,625,000 | 2025-12-22 |
| 9830 SW 112 ST | SINGLE FAMILY : 1 UNIT | 3 | 1 | 2,685 | $1,000,000 | 2025-12-21 |
| 9741 SW 119 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,997 | $750,000 | 2025-12-18 |
| 11325 SW 109 AVE | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,728 | $855,000 | 2025-11-24 |
| 10920 SW 105 AVE | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,957 | $1,175,000 | 2025-11-24 |
| 10420 SW 98 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,874 | $907,500 | 2025-11-13 |
| 9291 SW 88 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 3,049 | $2,300,000 | 2025-11-05 |
| 8845 SW 116 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,324 | $1,900,000 | 2025-11-03 |
| 11283 SW 112 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,186 | $817,000 | 2025-10-27 |
| 11196 SW 112 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,236 | $313,400 | 2025-10-27 |
| 10405 SW 107 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,989 | $175,000 | 2025-10-27 |
| 10261 SW 109 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,589 | $998,000 | 2025-10-15 |
| 11195 SW 115 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,616 | $730,000 | 2025-09-28 |
| 10321 SW 98 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,969 | $930,000 | 2025-09-17 |
| 10921 SW 102 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,997 | $1,490,000 | 2025-09-17 |
| 9230 SW 100 AVENUE RD | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,977 | $675,000 | 2025-09-12 |
| 10480 KILLIAN DR | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,524 | $760,000 | 2025-08-27 |
| 10381 SW 114 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,116 | $300,000 | 2025-08-16 |
| 10475 SW 96 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,785 | $761,500 | 2025-08-15 |
| 11155 SW 112 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,300 | $725,000 | 2025-08-15 |
| 9941 SW 97 CT | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,775 | $875,000 | 2025-08-14 |
| 11380 SW 93 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 2,083 | $1,580,000 | 2025-07-31 |
| 10322 SW 115 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,500 | $900,000 | 2025-07-16 |
| 11611 SW 112 ST | SINGLE FAMILY : CLUSTER HOME | 3 | 2 | 1,647 | $650,000 | 2025-07-03 |
| 11530 SW 97 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,808 | $700,000 | 2025-06-27 |
| 10515 SW 96 TER | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,554 | $900,000 | 2025-06-20 |
| 10302 SW 119 ST | SINGLE FAMILY : 1 UNIT | 3 | 2 | 1,524 | $965,000 | 2025-06-20 |
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 |
|---|---|---|---|---|---|---|
| 9123 SW 112th Ct | single_family | 3 | 3 | 1,952 | $689,900 | — |
| 14815 Bethune Dr | townhomes | 3 | 3 | — | $569,900 | — |
| 10225 SW 89th St | townhomes | 3 | 3 | 1,656 | $595,000 | — |
| 10220 SW 91st St | single_family | 3 | 2 | 1,987 | $925,000 | — |
| 13340 SW 112th Ct | single_family | 3 | 2 | 1,212 | $489,900 | — |
| 10471 SW 141 St | single_family | 3 | 1 | 2,328 | $550,000 | — |
| 11411 SW 109th Rd Unit 50Y | condos | 3 | 3 | 1,342 | $420,000 | — |
| 11530 SW 136th St | single_family | 3 | 1 | 1,070 | $525,000 | — |
10-year hold projection
IRR5.3%
Equity multiple1.84x
Total return (10yr)$142,553
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $431,570 | $19,562 | -$8,177 | $331,566 | $100,004 |
| 2 | $444,517 | $20,225 | -$7,562 | $327,682 | $116,835 |
| 3 | $457,853 | $20,909 | -$6,925 | $323,531 | $134,322 |
| 4 | $471,588 | $21,617 | -$6,268 | $319,095 | $152,493 |
| 5 | $485,736 | $22,347 | -$5,588 | $314,355 | $171,381 |
| 6 | $500,308 | $23,101 | -$4,886 | $309,289 | $191,019 |
| 7 | $515,317 | $23,881 | -$4,160 | $303,876 | $211,442 |
| 8 | $530,777 | $24,685 | -$3,411 | $298,090 | $232,687 |
| 9 | $546,700 | $25,516 | -$2,636 | $291,907 | $254,793 |
| 10 | $563,101 | $26,374 | -$1,835 | $285,300 | $277,801 |
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.