20 NE 11th St Apt 2505
Miami, FL 33132 · condos · For Sale · 26 days on market
Asking price$580,000
0 beds 1 baths 474 sqft
Suggested offer$410,723$169,277 above the est. market value of $410,723.
View on Realtor.com →Listed by Greisy Montes De Oca · The Brokerage A Real Estate Company
Typecondos
Built2026
Price / sqft$1224
Est. value (own analysis)$410,723
Rent estimate (own analysis)$2,615/mo
HOA$703/mo
1 / 25
Show every detail
Statusfor_sale
Listed date2026-08-07
Removed date—
MLSMiamiMLS #A12065580
Coordinates25.78450, -80.19352
Address20 NE 11th St Apt 2505
CityMiami
StateFL
Zip33132
Listing ID9078481550
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33132)
Typical home value (ZHVI)$514,716
Typical rent (ZORI)$3,468/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 | $580,000 |
| Down payment (20.0%) | $116,000 |
| Loan amount | $464,000 |
| Closing costs (5.0%) | $29,000 |
| Total cash to close | $145,000 |
| Income | |
| Rent (comp-derived) | $2,615$31,380 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,406$28,870 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $918$11,020 |
| Insurance (placeholder 0.8% of price) | $387$4,640 |
| HOA dues | $703$8,436 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $131$1,569 |
| Total operating expenses | $2,139$25,665 |
| 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) | $131$1,569 |
| 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 |
|---|---|---|---|---|---|---|---|
| apartment | 0 | 1 | 400 | $2,092 | 2026-08-20 | — | |
| apartment | 0 | 1 | 499 | $2,750 | 2024-11-21 | — | |
| condos | 0 | 1 | 567 | $2,300 | 2026-08-21 | — | |
| apartment | 0 | 1 | 442 | $2,315 | 2024-04-12 | — | |
| apartment | 0 | 1 | 440 | $2,084 | 2024-06-11 | — | |
| apartment | 0 | 1 | 402 | $1,952 | 2025-12-05 | — | |
| condos | 0 | 1 | 336 | $2,500 | 2026-08-18 | — | |
| condos | 0 | 1 | 503 | $2,300 | 2026-08-17 | — | |
| condos | 0 | 1 | 474 | $3,000 | 2026-08-17 | — | |
| condos | 0 | 1 | 412 | $2,950 | 2026-08-16 | — | |
| apartment | 0 | 1 | 594 | $2,450 | 2026-08-13 | — | |
| condos | 0 | 1 | 401 | $3,695 | 2026-08-12 | — | |
| condos | 0 | 1 | 582 | $2,550 | 2026-08-12 | — | |
| condos | 0 | 1 | 362 | $4,500 | 2026-08-11 | — | |
| apartment | 0 | 1 | 542 | $2,750 | 2026-08-10 | — | |
| condos | 0 | 1 | 503 | $2,290 | 2026-08-10 | — | |
| condos | 0 | 1 | 450 | $2,500 | 2026-08-07 | — | |
| condos | 0 | 1 | 503 | $2,200 | 2026-08-07 | — | |
| condos | 0 | 1 | 508 | $2,200 | 2026-08-06 | — | |
| condos | 0 | 1 | 446 | $2,300 | 2026-07-25 | — | |
| condos | 0 | 1 | 367 | $3,700 | 2026-07-23 | — | |
| condos | 0 | 1 | 405 | $2,390 | 2026-07-23 | — | |
| condos | 0 | 1 | 405 | $2,385 | 2026-07-23 | — | |
| condos | 0 | 1 | 501 | $1,950 | 2026-07-23 | — | |
| condos | 0 | 1 | 334 | $2,950 | 2026-07-22 | — | |
| apartment | 0 | 1 | 580 | $2,600 | 2026-07-20 | — | |
| condos | 0 | 1 | 401 | $2,800 | 2026-07-20 | — | |
| condos | 0 | 1 | 503 | $2,200 | 2026-07-19 | — | |
| condos | 0 | 1 | 336 | $3,000 | 2026-07-16 | — | |
| condos | 0 | 1 | 508 | $2,500 | 2026-07-15 | — | |
| apartment | 0 | 1 | 442 | $2,745 | 2026-07-14 | — | |
| condos | 0 | 1 | 374 | $2,690 | 2026-07-10 | — | |
| condos | 0 | 1 | 580 | $2,650 | 2026-07-08 | — | |
| condos | 0 | 1 | 400 | $2,350 | 2026-07-08 | — | |
| condos | 0 | 1 | 321 | $2,650 | 2026-07-08 | — | |
| apartment | 0 | 1 | 588 | $2,600 | 2026-07-07 | — | |
| condos | 0 | 1 | 344 | $2,500 | 2026-07-06 | — | |
| condos | 0 | 1 | 350 | $3,000 | 2026-07-06 | — | |
| condos | 0 | 1 | 474 | $3,500 | 2026-07-03 | — | |
| condos | 0 | 1 | 367 | $3,500 | 2026-07-03 | — | |
| condos | 0 | 1 | 359 | $2,980 | 2026-07-02 | — | |
| condos | 0 | 1 | 567 | $2,200 | 2026-06-26 | — | |
| condos | 0 | 1 | 506 | $2,100 | 2026-06-25 | — | |
| condos | 0 | 1 | 380 | $2,150 | 2026-06-24 | — | |
| condos | 0 | 1 | 337 | $3,100 | 2026-06-24 | — | |
| condos | 0 | 1 | 374 | $3,000 | 2026-06-24 | — | |
| condos | 0 | 1 | 337 | $3,100 | 2026-06-23 | — | |
| condos | 0 | 1 | 375 | $2,900 | 2026-06-20 | — | |
| condos | 0 | 1 | 412 | $3,025 | 2026-06-19 | — | |
| condos | 0 | 1 | 463 | $3,800 | 2026-06-17 | — | |
| apartment | 0 | 1 | 321 | $3,000 | 2026-06-17 | — | |
| condos | 0 | 1 | 567 | $2,200 | 2026-06-17 | — | |
| condos | 0 | 1 | 337 | $3,000 | 2026-06-10 | — | |
| condos | 0 | 1 | 506 | $2,150 | 2026-06-02 | — | |
| condos | 0 | 1 | 401 | $2,200 | 2026-05-27 | — | |
| condos | 0 | 1 | 345 | $2,900 | 2026-05-26 | — | |
| condos | 0 | 1 | 401 | $3,000 | 2026-05-26 | — | |
| condos | 0 | 1 | 613 | $2,900 | 2026-05-20 | — | |
| condos | 0 | 1 | 501 | $2,200 | 2026-05-19 | — | |
| condos | 0 | 1 | 632 | $2,500 | 2026-05-18 | — | |
| condos | 0 | 1 | 500 | $2,049 | 2026-05-14 | — | |
| condos | 0 | 1 | 336 | $4,000 | 2026-05-14 | — | |
| condos | 0 | 1 | 508 | $2,250 | 2026-05-13 | — | |
| condos | 0 | 1 | 402 | $2,505 | 2026-05-11 | — | |
| condos | 0 | 1 | 402 | $2,380 | 2026-05-11 | — | |
| condos | 0 | 1 | 402 | $2,340 | 2026-05-11 | — | |
| condos | 0 | 1 | 567 | $2,350 | 2026-05-11 | — | |
| condos | 0 | 1 | 506 | $2,200 | 2026-05-07 | — | |
| condos | 0 | 1 | 500 | $4,500 | 2026-04-29 | — | |
| condos | 0 | 1 | 503 | $2,150 | 2026-04-27 | — | |
| condos | 0 | 1 | 588 | $2,700 | 2026-08-03 | — | |
| condos | 0 | 1 | 409 | $2,800 | 2026-08-03 | — | |
| condos | 0 | 1 | 344 | $2,600 | 2026-08-01 | — | |
| condos | 0 | 1 | 632 | $2,550 | 2026-07-28 | — | |
| apartment | 0 | 1 | 542 | $2,454 | 2026-01-15 | — | |
| condos | 0 | 1 | 380 | $2,000 | 2026-03-01 | — | |
| condos | 0 | 1 | 449 | $2,200 | 2026-08-22 | — | |
| condos | 0 | 1 | 443 | $2,500 | 2026-03-30 | — | |
| condos | 0 | 1 | 506 | $2,100 | 2025-10-20 | — | |
| condos | 0 | 1 | 508 | $2,200 | 2026-04-14 | — | |
| apartment | 0 | 1 | 508 | $2,200 | 2026-03-16 | — | |
| condos | 0 | 1 | 400 | $2,200 | 2026-02-18 | — | |
| condos | 0 | 1 | 341 | $2,650 | 2026-02-27 | — | |
| condos | 0 | 1 | 492 | $2,700 | 2024-09-04 | — | |
| condos | 0 | 1 | 402 | $2,900 | 2026-04-08 | — | |
| condos | 0 | 1 | 367 | $3,000 | 2026-02-13 | — | |
| condos | 0 | 1 | 481 | $3,000 | 2026-04-27 | — | |
| condos | 0 | 2 | 449 | $2,750 | 2022-05-30 | — | |
| condos | 0 | 1 | 632 | $2,700 | 2026-03-25 | — | |
| condos | 0 | 1 | 630 | $3,000 | 2026-01-22 | — | |
| condos | 0 | 1 | 357 | $2,750 | 2026-04-22 | — | |
| condos | 0 | 1 | 367 | $4,000 | 2025-05-27 | — | |
| condos | 0 | 1 | 501 | $3,550 | 2025-07-09 | — | |
| condos | 0 | 1 | 460 | $3,250 | 2026-04-14 | — | |
| condos | 0 | 1 | 362 | $3,290 | 2026-03-25 | — | |
| condos | 0 | 1 | 443 | $3,450 | 2026-03-11 | — | |
| condos | 0 | 1 | 341 | $3,800 | 2025-10-09 | — | |
| condos | 0 | 1 | 367 | $4,000 | 2025-05-26 | — | |
| apartment | 0 | 1 | 532 | $2,925 | — | — | |
| apartment | 0 | 1 | 499 | $2,560 | — | — | |
| apartment | 0 | 1 | 527 | $2,350 | — | — | |
| apartment | 0 | 1 | 525 | $2,530 | — | — | |
| apartment | 0 | 1 | 584 | $2,630 | — | — | |
| apartment | 0 | 1 | 499 | $2,720 | — | — | |
| condos | 0 | 1 | 436 | $2,300 | 2026-08-28 | — | |
| condos | 0 | 1 | 374 | $2,800 | 2026-08-28 | — | |
| condos | 0 | 1 | 401 | $2,800 | 2026-08-28 | — | |
| condos | 0 | 1 | 481 | $2,300 | 2026-08-26 | — | |
| condos | 0 | 1 | 401 | $2,100 | 2026-08-25 | — | |
| condos | 0 | 1 | 405 | $2,100 | 2026-08-25 | — | |
| condos | 0 | 1 | 580 | $2,500 | 2026-08-27 | — | |
| condos | 0 | — | 622 | $2,999 | 2026-08-26 | — | |
| apartment | 0 | 1 | 450 | $2,235 | — | — | |
| apartment | 0 | 1 | 532 | $2,585 | — | — | |
| apartment | 0 | 1 | 525 | $2,555 | — | — | |
| apartment | 0 | 1 | 509 | $3,260 | — | — | |
| apartment | 0 | 1 | 450 | $2,620 | — | — | |
| apartment | 0 | 1 | 532 | $2,765 | — | — | |
| apartment | 0 | 1 | 532 | $2,800 | — | — | |
| apartment | 0 | 1 | 508 | $2,515 | — | — | |
| apartment | 0 | 1 | 450 | $2,695 | — | — | |
| apartment | 0 | 1 | 525 | $2,585 | — | — | |
| apartment | 0 | 1 | 532 | $2,570 | — | — | |
| apartment | 0 | 1 | 508 | $2,570 | — | — | |
| apartment | 0 | 1 | 532 | $2,775 | — | — | |
| apartment | 0 | 1 | 592 | $2,660 | — | — | |
| apartment | 0 | 1 | 508 | $2,695 | — | — | |
| apartment | 0 | 1 | 450 | $2,610 | — | — | |
| apartment | 0 | 1 | 450 | $2,685 | — | — | |
| apartment | 0 | 1 | 508 | $2,555 | — | — | |
| apartment | 0 | 1 | 450 | $2,670 | — | — | |
| apartment | 0 | 1 | 532 | $2,535 | — | — | |
| apartment | 0 | 1 | 354 | $2,490 | — | — | |
| apartment | 0 | 1 | 527 | $2,310 | — | — | |
| apartment | 0 | 1 | 527 | $2,300 | — | — | |
| apartment | 0 | 1 | 584 | $2,650 | — | — | |
| apartment | 0 | 1 | 532 | $2,290 | — | — | |
| apartment | 0 | 1 | 527 | $2,520 | — | — | |
| apartment | 0 | 1 | 499 | $2,550 | — | — | |
| apartment | 0 | 1 | 499 | $2,570 | — | — | |
| apartment | 0 | 1 | 542 | $3,000 | — | — | |
| apartment | 0 | 1 | 592 | $2,740 | — | — | |
| apartment | 0 | 1 | 511 | $2,844 | — | — | |
| apartment | 0 | 1 | 511 | $2,844 | — | — | |
| apartment | 0 | 1 | 508 | $2,350 | — | — | |
| apartment | 0 | 1 | 532 | $2,330 | — | — | |
| apartment | 0 | 1 | 508 | $2,605 | — | — | |
| apartment | 0 | 1 | 508 | $2,315 | — | — | |
| apartment | 0 | 1 | 450 | $2,620 | — | — | |
| apartment | 0 | 1 | 508 | $2,355 | — | — | |
| apartment | 0 | 1 | 603 | $2,797 | — | — | |
| apartment | 0 | 1 | 442 | $2,745 | — | — | |
| apartment | 0 | 1 | 508 | $2,730 | — | — | |
| apartment | 0 | 1 | 594 | $2,450 | — | — | |
| apartment | 0 | 1 | 594 | $2,470 | — | — | |
| apartment | 0 | 1 | 594 | $2,450 | — | — | |
| apartment | 0 | 1 | 532 | $2,710 | — | — | |
| apartment | 0 | 1 | 508 | $2,800 | — | — | |
| apartment | 0 | 1 | 532 | $2,830 | — | — | |
| apartment | 0 | 1 | 532 | $2,780 | — | — | |
| apartment | 0 | 1 | 532 | $2,765 | — | — | |
| apartment | 0 | 1 | 525 | $2,925 | — | — | |
| apartment | 0 | 1 | 536 | $3,169 | — | — | |
| apartment | 0 | 1 | 526 | $3,144 | — | — | |
| apartment | 0 | 1 | 567 | $3,212 | — | — | |
| apartment | 0 | 1 | 567 | $3,232 | — | — | |
| apartment | 0 | 1 | 580 | $3,348 | — | — | |
| apartment | 0 | 1 | 629 | $3,821 | — | — | |
| apartment | 0 | 1 | 410 | $1,985 | 2026-03-16 | — | |
| condos | 0 | 1 | 594 | $2,300 | 2026-08-31 | — | |
| condos | 0 | 1 | 400 | $2,150 | 2026-09-01 | — | |
| condos | 0 | 1 | 484 | $2,500 | 2026-09-01 | — | |
| condos | 0 | 1 | 350 | $2,600 | 2026-09-01 | — | |
| condos | 0 | 1 | 362 | $4,200 | 2025-10-06 | — |
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 |
|---|---|---|---|---|---|---|
| 398 NE 5th St Apt 4207 | condos | 0 | 1 | 442 | $540,000 | 2026-08-24 |
| 20 NE 11th St Apt 4807B | condos | 0 | 1 | — | $420,000 | 2026-08-17 |
| 253 NE 2nd St Apt 3105 | condos | 0 | 1 | 632 | $325,000 | 2026-08-17 |
| 1750 N Bayshore Dr Apt 5408 | condos | 0 | 1 | 503 | $255,000 | 2026-07-23 |
| 20 NE 11th St Unit 2503B | condos | 0 | 1 | 336 | $450,000 | 2026-07-20 |
| 253 NE 2nd St Apt 220 | condos | 0 | 1 | 560 | $255,000 | 2026-07-17 |
| 50 Biscayne Blvd Apt 711 | condos | 0 | 1 | 501 | $316,500 | 2026-07-15 |
| 227 NE 2nd St Apt 2911 | condos | 0 | 1 | 446 | $335,000 | 2026-07-13 |
| 227 NE 2nd St Apt 2412 | condos | 0 | 1 | 446 | $350,000 | 2026-07-10 |
| 1600 NE 1st Ave Apt 3302 | condos | 0 | 1 | — | $360,000 | 2026-07-10 |
| 11 NE 6th St Unit 902 | condos | 0 | 1 | 350 | $405,000 | 2026-06-18 |
| 851 NE 1st Ave Unit CABANA15 | condos | 0 | 1 | — | $200,000 | 2026-06-02 |
| 253 NE 2nd St Apt 324 | condos | 0 | 1 | 506 | $222,500 | 2026-05-22 |
| 20 NE 11th St Unit 2606B | condos | 0 | 1 | 275 | $450,000 | 2026-05-08 |
| 398 NE 5th St Apt 2316 | condos | 0 | 1 | 362 | $420,000 | 2026-05-07 |
| 227 NE 2nd St Apt 2908 | condos | 0 | 1 | 393 | $365,000 | 2026-04-17 |
| 227 NE 2nd St Apt 2112 | condos | 0 | 1 | 412 | $357,000 | 2026-04-17 |
| 398 NE 5th St Apt 4616 | condos | 0 | 1 | 362 | $415,000 | 2026-04-15 |
| 244 Biscayne Blvd Apt 348 | condos | 0 | 1 | 501 | $250,000 | 2026-04-02 |
| 253 NE 2nd St Apt 318 | condos | 0 | 1 | 506 | $230,000 | 2026-02-20 |
| 1750 N Bayshore Dr Apt 2808 | condos | 0 | 1 | 503 | $230,000 | 2026-02-10 |
| 398 NE 5th St Apt 1906 | condos | 0 | 1 | 443 | $475,000 | 2026-01-28 |
| 398 NE 5th St Apt 2016 | condos | 0 | 1 | 362 | $365,000 | 2026-01-27 |
| 227 NE 2nd St Apt 2512 | condos | 0 | 1 | 412 | $365,000 | 2025-12-15 |
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 |
|---|---|---|---|---|---|---|
| 20 NE 11 St Unit 3403B | condos | 0 | 1 | 305 | $449,000 | — |
| 121 NE 5th St Apt 709 | condos | 0 | 1 | 402 | $390,000 | — |
| 20 NE 11th St Apt 2805 | condos | 0 | 1 | — | $650,000 | — |
| 11 NE 6th St Unit 2606 | condos | 0 | 1 | 350 | $374,999 | — |
| 159 NE 6th St Unit 1920 | condos | 0 | 1 | 332 | $349,000 | — |
| 1600 NE 1st Ave Apt 1102 | condos | 0 | 1 | 580 | $370,000 | — |
| 159 NE 6th St Unit 3506 | condos | 0 | 1 | 374 | $429,000 | — |
| 20 NE 11th St Apt 3003 | condos | 0 | 1 | 336 | $558,000 | — |
10-year hold projection
IRR-5.7%
Equity multiple0.04x
Total return (10yr)-$63,425
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $597,400 | $3,205 | -$34,146 | $458,969 | $138,431 |
| 2 | $615,322 | $3,429 | -$33,961 | $453,593 | $161,729 |
| 3 | $633,782 | $3,663 | -$33,766 | $447,847 | $185,934 |
| 4 | $652,795 | $3,908 | -$33,563 | $441,707 | $211,088 |
| 5 | $672,379 | $4,164 | -$33,350 | $435,146 | $237,233 |
| 6 | $692,550 | $4,430 | -$33,126 | $428,133 | $264,417 |
| 7 | $713,327 | $4,708 | -$32,893 | $420,640 | $292,687 |
| 8 | $734,727 | $4,998 | -$32,648 | $412,631 | $322,095 |
| 9 | $756,768 | $5,301 | -$32,392 | $404,073 | $352,696 |
| 10 | $779,472 | $5,616 | -$32,125 | $394,927 | $384,545 |
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.