2315 NW 3rd St
Miami, FL 33125 · single_family · For Sale · 67 days on market
Asking price$1,150,000
4 beds 3 baths 1,976 sqft
Suggested offer$639,749$510,251 above the est. market value of $639,749.
View on Realtor.com →Listed by Arnold Miranda · Lexan Real Estate, Llc
Typesingle_family
Built1976
Price / sqft$582
Est. value (own analysis)$639,749
Rent estimate (own analysis)$5,000/mo
HOANone
1 / 26
Show every detail
Statusfor_sale
Listed date2026-06-27
Removed date—
MLSMiamiMLS #A12042124
Coordinates25.77593, -80.23356
Address2315 NW 3rd St
CityMiami
StateFL
Zip33125
Listing ID6994474991
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33125)
Typical home value (ZHVI)$466,681
Typical rent (ZORI)$2,360/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 | $1,150,000 |
| Down payment (20.0%) | $230,000 |
| Loan amount | $920,000 |
| Closing costs (5.0%) | $57,500 |
| Total cash to close | $287,500 |
| Income | |
| Rent (comp-derived) | $5,000$60,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,600$55,200 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,821$21,850 |
| Insurance (placeholder 0.8% of price) | $767$9,200 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $250$3,000 |
| Total operating expenses | $2,838$34,050 |
| 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) | $250$3,000 |
| 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 | 4 | 2 | 1,408 | $5,000 | 2026-07-15 | — | |
| single_family | 4 | 3 | 2,741 | $6,500 | 2026-08-30 | — | |
| single_family | 4 | 3 | 3,160 | $3,950 | 2026-06-25 | — | |
| single_family | 4 | 4 | — | $4,999 | — | — | |
| single_family | 4 | 3 | 2,000 | $6,000 | 2022-11-07 | — |
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 |
|---|---|---|---|---|---|---|
| 920 NW 35th Ave | single_family | 4 | 3 | 1,353 | $690,000 | 2026-07-31 |
| 1918 NW 19th Ave | single_family | 4 | 2 | 1,520 | $660,000 | 2026-07-23 |
| 1644 NW 8th Ter | single_family | 4 | 5 | 2,640 | $1,100,000 | 2026-07-10 |
| 2965 NW 1st St | single_family | 4 | 3 | 1,350 | $234,000 | 2026-06-16 |
| 1960 NW 24th Ct | single_family | 4 | 2 | 2,088 | $635,000 | 2026-06-04 |
| 421 NW 32nd Ct | single_family | 4 | 2 | 1,842 | $655,000 | 2026-05-18 |
| 830 NW 30th Ct | single_family | 4 | 2 | 1,915 | $620,000 | 2026-05-01 |
| 2091 NW 14th St | single_family | 4 | 2 | 3,588 | $1,500,000 | 2026-04-21 |
| 46 NW 24th Ct | single_family | 4 | 4 | 2,046 | $635,000 | 2026-03-31 |
| 1829 NW 31st Ave | single_family | 4 | 2 | 1,998 | $623,000 | 2026-03-23 |
| 3522 NW 5th St | single_family | 4 | 2 | 1,769 | $625,000 | 2026-03-20 |
| 3501 NW 3rd St | single_family | 4 | 2 | 1,172 | $290,000 | 2026-03-12 |
| 3508 NW 19th Ter | single_family | 4 | 2 | 1,675 | $780,000 | 2026-02-02 |
| 810 NW 24th Ct | single_family | 4 | 3 | 2,082 | $510,000 | 2026-01-30 |
| 1050 NW 30th Ave | single_family | 4 | 2 | 2,210 | $690,000 | 2025-12-10 |
| 911 NW 30th Pl | single_family | 4 | 3 | 2,477 | $599,900 | 2025-12-08 |
| 810 NW 17th Ct | single_family | 4 | 2 | 1,435 | $475,000 | 2025-09-12 |
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 |
|---|---|---|---|---|---|---|
| 201 NW 25th Ave | single_family | 4 | 2 | 2,085 | $700,000 | — |
| 3536 NW 14th Ter | single_family | 4 | 3 | 1,760 | $785,000 | — |
| 1442 NW 2nd St | single_family | 4 | 2 | 1,598 | $5,000,000 | — |
| 21 NW 32nd Ct | multi_family | 4 | 2 | 1,680 | $799,999 | — |
| 1888 NW 18th St | multi_family | 4 | 2 | 1,366 | $480,000 | — |
| 112 NW 24th Ct | single_family | 4 | 3 | — | $1,200,000 | — |
| 1600 NW 29th Ave | single_family | 4 | 2 | 1,448 | $620,000 | — |
| 2323 NW 1st St | single_family | 4 | 3 | 1,950 | $679,999 | — |
10-year hold projection
IRR-2.3%
Equity multiple0.62x
Total return (10yr)$40,720
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,184,500 | $21,150 | -$52,796 | $910,025 | $274,475 |
| 2 | $1,220,035 | $21,955 | -$52,066 | $899,365 | $320,670 |
| 3 | $1,256,636 | $22,788 | -$51,310 | $887,973 | $368,663 |
| 4 | $1,294,335 | $23,650 | -$50,526 | $875,799 | $418,536 |
| 5 | $1,333,165 | $24,543 | -$49,714 | $862,789 | $470,376 |
| 6 | $1,373,160 | $25,467 | -$48,873 | $848,885 | $524,275 |
| 7 | $1,414,355 | $26,424 | -$48,001 | $834,027 | $580,328 |
| 8 | $1,456,786 | $27,414 | -$47,098 | $818,148 | $638,637 |
| 9 | $1,500,489 | $28,439 | -$46,162 | $801,179 | $699,310 |
| 10 | $1,545,504 | $29,500 | -$45,193 | $783,045 | $762,459 |
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.