← Back to results

175 SE 25th Rd Apt 3102

Miami, FL 33129 · condos · For Sale · 148 days on market
Asking price$5,500,000
4 beds 4 baths 2,752 sqft
Suggested offer$1,415,436$4,084,564 above the est. market value of $1,415,436.
View on Realtor.com →
Listed by Alexandra Sierra · COMPASS
Typecondos
Built2026
Price / sqft$1999
Est. value (own analysis)$1,415,436
Rent estimate (own analysis)$8,500/mo
HOA$4,685/mo
Photo 1 of 175 SE 25th Rd Apt 3102Photo 2 of 175 SE 25th Rd Apt 3102Photo 3 of 175 SE 25th Rd Apt 3102Photo 4 of 175 SE 25th Rd Apt 3102Photo 5 of 175 SE 25th Rd Apt 3102Photo 6 of 175 SE 25th Rd Apt 3102Photo 7 of 175 SE 25th Rd Apt 3102Photo 8 of 175 SE 25th Rd Apt 3102Photo 9 of 175 SE 25th Rd Apt 3102Photo 10 of 175 SE 25th Rd Apt 3102Photo 11 of 175 SE 25th Rd Apt 3102Photo 12 of 175 SE 25th Rd Apt 3102Photo 13 of 175 SE 25th Rd Apt 3102Photo 14 of 175 SE 25th Rd Apt 3102Photo 15 of 175 SE 25th Rd Apt 3102Photo 16 of 175 SE 25th Rd Apt 3102Photo 17 of 175 SE 25th Rd Apt 3102Photo 18 of 175 SE 25th Rd Apt 3102Photo 19 of 175 SE 25th Rd Apt 3102Photo 20 of 175 SE 25th Rd Apt 3102Photo 21 of 175 SE 25th Rd Apt 3102Photo 22 of 175 SE 25th Rd Apt 3102Photo 23 of 175 SE 25th Rd Apt 3102Photo 24 of 175 SE 25th Rd Apt 3102Photo 25 of 175 SE 25th Rd Apt 3102Photo 26 of 175 SE 25th Rd Apt 3102Photo 27 of 175 SE 25th Rd Apt 3102Photo 28 of 175 SE 25th Rd Apt 3102Photo 29 of 175 SE 25th Rd Apt 3102Photo 30 of 175 SE 25th Rd Apt 3102Photo 31 of 175 SE 25th Rd Apt 3102Photo 32 of 175 SE 25th Rd Apt 3102Photo 33 of 175 SE 25th Rd Apt 3102Photo 34 of 175 SE 25th Rd Apt 3102Photo 35 of 175 SE 25th Rd Apt 3102Photo 36 of 175 SE 25th Rd Apt 3102Photo 37 of 175 SE 25th Rd Apt 3102Photo 38 of 175 SE 25th Rd Apt 3102Photo 39 of 175 SE 25th Rd Apt 3102Photo 40 of 175 SE 25th Rd Apt 3102Photo 41 of 175 SE 25th Rd Apt 3102Photo 42 of 175 SE 25th Rd Apt 3102Photo 43 of 175 SE 25th Rd Apt 3102Photo 44 of 175 SE 25th Rd Apt 3102Photo 45 of 175 SE 25th Rd Apt 3102Photo 46 of 175 SE 25th Rd Apt 3102Photo 47 of 175 SE 25th Rd Apt 3102Photo 48 of 175 SE 25th Rd Apt 3102Photo 49 of 175 SE 25th Rd Apt 3102Photo 50 of 175 SE 25th Rd Apt 3102Photo 51 of 175 SE 25th Rd Apt 3102Photo 52 of 175 SE 25th Rd Apt 3102Photo 53 of 175 SE 25th Rd Apt 3102Photo 54 of 175 SE 25th Rd Apt 3102Photo 55 of 175 SE 25th Rd Apt 3102Photo 56 of 175 SE 25th Rd Apt 3102Photo 57 of 175 SE 25th Rd Apt 3102Photo 58 of 175 SE 25th Rd Apt 3102Photo 59 of 175 SE 25th Rd Apt 3102Photo 60 of 175 SE 25th Rd Apt 3102Photo 61 of 175 SE 25th Rd Apt 3102Photo 62 of 175 SE 25th Rd Apt 3102Photo 63 of 175 SE 25th Rd Apt 3102Photo 64 of 175 SE 25th Rd Apt 3102Photo 65 of 175 SE 25th Rd Apt 3102Photo 66 of 175 SE 25th Rd Apt 3102
1 / 66
Photo 1 of 175 SE 25th Rd Apt 3102Photo 2 of 175 SE 25th Rd Apt 3102Photo 3 of 175 SE 25th Rd Apt 3102Photo 4 of 175 SE 25th Rd Apt 3102Photo 5 of 175 SE 25th Rd Apt 3102Photo 6 of 175 SE 25th Rd Apt 3102Photo 7 of 175 SE 25th Rd Apt 3102Photo 8 of 175 SE 25th Rd Apt 3102Photo 9 of 175 SE 25th Rd Apt 3102Photo 10 of 175 SE 25th Rd Apt 3102Photo 11 of 175 SE 25th Rd Apt 3102Photo 12 of 175 SE 25th Rd Apt 3102Photo 13 of 175 SE 25th Rd Apt 3102Photo 14 of 175 SE 25th Rd Apt 3102Photo 15 of 175 SE 25th Rd Apt 3102Photo 16 of 175 SE 25th Rd Apt 3102Photo 17 of 175 SE 25th Rd Apt 3102Photo 18 of 175 SE 25th Rd Apt 3102Photo 19 of 175 SE 25th Rd Apt 3102Photo 20 of 175 SE 25th Rd Apt 3102Photo 21 of 175 SE 25th Rd Apt 3102Photo 22 of 175 SE 25th Rd Apt 3102Photo 23 of 175 SE 25th Rd Apt 3102Photo 24 of 175 SE 25th Rd Apt 3102Photo 25 of 175 SE 25th Rd Apt 3102Photo 26 of 175 SE 25th Rd Apt 3102Photo 27 of 175 SE 25th Rd Apt 3102Photo 28 of 175 SE 25th Rd Apt 3102Photo 29 of 175 SE 25th Rd Apt 3102Photo 30 of 175 SE 25th Rd Apt 3102Photo 31 of 175 SE 25th Rd Apt 3102Photo 32 of 175 SE 25th Rd Apt 3102Photo 33 of 175 SE 25th Rd Apt 3102Photo 34 of 175 SE 25th Rd Apt 3102Photo 35 of 175 SE 25th Rd Apt 3102Photo 36 of 175 SE 25th Rd Apt 3102Photo 37 of 175 SE 25th Rd Apt 3102Photo 38 of 175 SE 25th Rd Apt 3102Photo 39 of 175 SE 25th Rd Apt 3102Photo 40 of 175 SE 25th Rd Apt 3102Photo 41 of 175 SE 25th Rd Apt 3102Photo 42 of 175 SE 25th Rd Apt 3102Photo 43 of 175 SE 25th Rd Apt 3102Photo 44 of 175 SE 25th Rd Apt 3102Photo 45 of 175 SE 25th Rd Apt 3102Photo 46 of 175 SE 25th Rd Apt 3102Photo 47 of 175 SE 25th Rd Apt 3102Photo 48 of 175 SE 25th Rd Apt 3102Photo 49 of 175 SE 25th Rd Apt 3102Photo 50 of 175 SE 25th Rd Apt 3102Photo 51 of 175 SE 25th Rd Apt 3102Photo 52 of 175 SE 25th Rd Apt 3102Photo 53 of 175 SE 25th Rd Apt 3102Photo 54 of 175 SE 25th Rd Apt 3102Photo 55 of 175 SE 25th Rd Apt 3102Photo 56 of 175 SE 25th Rd Apt 3102Photo 57 of 175 SE 25th Rd Apt 3102Photo 58 of 175 SE 25th Rd Apt 3102Photo 59 of 175 SE 25th Rd Apt 3102Photo 60 of 175 SE 25th Rd Apt 3102Photo 61 of 175 SE 25th Rd Apt 3102Photo 62 of 175 SE 25th Rd Apt 3102Photo 63 of 175 SE 25th Rd Apt 3102Photo 64 of 175 SE 25th Rd Apt 3102Photo 65 of 175 SE 25th Rd Apt 3102Photo 66 of 175 SE 25th Rd Apt 3102
1 / 66
Street view
View full map & nearby schools →

Neighborhood

Show every detail
Statusfor_sale
Listed date2026-04-07
Removed date—
MLSMiamiMLS #A11993819
Coordinates25.74924, -80.20119
Address175 SE 25th Rd Apt 3102
CityMiami
StateFL
Zip33129
Listing ID9086346327
Sourceus-real-estate-listings, cached 2026-08-29

ZIP market snapshot (33129)

Typical home value (ZHVI)$689,590
Typical rent (ZORI)$3,599/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$5,500,000
Down payment (20.0%)$1,100,000
Loan amount$4,400,000
Closing costs (5.0%)$275,000
Total cash to close$1,375,000
Income
Rent (comp-derived)$8,500$102,000
Vacancy loss (8.0%)

Vacancy Loss

Gross Scheduled Rent × Vacancy Rate

Gross scheduled rent (annual) comp$102,000
Vacancy rate (assumption) assumption8.0%

$102,000 × 8.0% = $8,160

Effective gross income$7,820$93,840
Operating expenses
Property tax (placeholder 1.9% of price)$8,708$104,500
Insurance (placeholder 0.8% of price)$3,667$44,000
HOA dues$4,685$56,220
Management (0.0% of EGI)$0$0
Maintenance (5.0% of GSR)$425$5,100
Total operating expenses$17,485$209,820
Net operating income (NOI)

Net Operating Income (NOI)

Effective Gross Income − Total Operating Expenses

Effective gross income derived$93,840
Total operating expenses derived$209,820

$93,840 − $209,820 = -$115,980

Debt service & reserves
Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing)

Monthly Principal & Interest

Standard amortization on the loan amount, at the effective rate and term

Loan amount derived$4,400,000
Interest rate (avg 30yr rate) comp6.7%
Term (assumption) assumption30 years

$4,400,000 amortized at 6.7% over 30 years = $28,276/mo

CapEx reserve (5.0% of GSR)$425$5,100
Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%)$0$0
Cash flow

Monthly Cash Flow

(NOI − Annual Debt Service − Annual CapEx Reserve − Annual PMI) ÷ 12

NOI derived-$115,980
Annual debt service derived$339,307
Annual CapEx reserve assumption$5,100
Annual PMI assumption$0

(-$115,980 − $339,307 − $5,100 − $0) ÷ 12 = -$38,366

Cap rate

Cap Rate

NOI ÷ Purchase Price

NOI derived-$115,980
Purchase price data$5,500,000

-$115,980 ÷ $5,500,000 = -2.1%

Cash-on-cash

Cash-on-Cash Return

Annual Cash Flow ÷ Total Cash Invested

Annual cash flow derived-$460,387
Total cash to close derived$1,375,000

-$460,387 ÷ $1,375,000 = -33.5%

DSCR

Debt Service Coverage Ratio (DSCR)

NOI ÷ Annual Debt Service

NOI derived-$115,980
Annual debt service derived$339,307

-$115,980 ÷ $339,307 = -0.34

Rent-to-price (1% rule)

Rent-to-Price (the "1% rule")

(Gross Scheduled Rent ÷ 12) ÷ Purchase Price

Gross scheduled rent (annual) comp$102,000
Purchase price data$5,500,000

($102,000 ÷ 12) ÷ $5,500,000 = 0.2%

Gross rent multiplier

Gross Rent Multiplier (GRM)

Purchase Price ÷ Gross Scheduled Rent

Purchase price data$5,500,000
Gross scheduled rent (annual) comp$102,000

$5,500,000 ÷ $102,000 = 53.9

Operating expense ratio

Operating Expense Ratio

Total Operating Expenses ÷ Effective Gross Income

Total operating expenses derived$209,820
Effective gross income derived$93,840

$209,820 ÷ $93,840 = 223.6%

Break-even occupancy

Break-Even Occupancy

(Total OpEx + Annual Debt Service + Annual PMI) ÷ Gross Scheduled Rent

Total operating expenses derived$209,820
Annual debt service derived$339,307
Annual PMI assumption$0
Gross scheduled rent (annual) comp$102,000

($209,820 + $339,307 + $0) ÷ $102,000 = 538.4%

Comparables

Same ZIP. Real active rental listings, used to derive the rent estimate above.

AddressTypeBedsBathsSqftAsking rentListedDays on market
condos432,133$7,9652026-04-30—
condos452,024$8,5002026-07-30—
condos443,280$14,0002025-11-30—

1901 Brickell Ave Apt B1809

Miami, 33129 · rent comp

Bedrooms / bathrooms4 bd / 3 ba
Square footage2,133
Listed2026-04-30
Days on market—

Asking rent: $7,965

View on Zillow →

529 SW 11th St Apt 202

Miami, 33129 · rent comp

Bedrooms / bathrooms4 bd / 5 ba
Square footage2,024
Listed2026-07-30
Days on market—

Asking rent: $8,500

View on Zillow →

1541 Brickell Ave Unit A3902

Miami, 33129 · rent comp

Bedrooms / bathrooms4 bd / 4 ba
Square footage3,280
Listed2025-11-30
Days on market—

Asking rent: $14,000

View on Zillow →

Widened to any bedroom count in ZIP. 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.

AddressTypeBedsBathsLiving sqftSale priceSale date
175 SE 25th Rd Apt 1202condos342,115$4,000,0002026-08-28
2475 Brickell Ave Apt 2407condos221,190$700,0002026-08-24
2525 SW 3rd Ave Apt 1603condos11821$425,0002026-08-22
1643 Brickell Ave Apt 2506condos232,100$1,965,0002026-08-18
1541 Brickell Ave Unit C1505condos221,697$601,0002026-08-17
1643 Brickell Ave Apt 4102condos465,730$7,000,0002026-08-14
1901 Brickell Ave Apt B1512condos221,362$630,0002026-08-13
201 SW 17th Rd Unit 606condos11682$348,6412026-08-07
1925 NE Brickell Ave Unit 1703condos121,005$480,0002026-08-06
2501 Brickell Ave Apt 903condos221,100$560,0002026-07-31
1901 Brickell Ave Apt B1107condos121,064$454,0002026-07-27
1865 Brickell Ave Apt A1104condos12868$410,0002026-07-23
1925 Brickell Ave Apt D1808condos332,124$850,0002026-07-20
1600 SW 1st Ave Apt 305condos11607$450,0002026-07-17
175 SE 25th Rd Apt 1601condos342,100$4,000,0002026-07-17
1901 Brickell Ave Apt B413condos221,467$600,0002026-07-16
2101 Brickell Ave Apt 2103condos11791$485,0002026-07-15
1925 Brickell Ave Apt DPH3condos565,430$3,000,0002026-07-09
1865 Brickell Ave Apt A1209condos332,133$1,041,0002026-06-24
2333 Brickell Ave Apt 2310condos221,100$550,0002026-06-16
1581 Brickell Ave Apt 2302condos221,795$1,300,0002026-06-15
150 SE 25th Rd Apt 11Lcondos12804$495,0002026-06-12
2127 Brickell Ave Apt 3304condos232,070$1,840,0002026-06-11
2333 Brickell Ave Apt 1507condos221,100$649,0002026-06-08
929 SW 11th St Unit H2condos342,185$800,0002026-05-20
2101 Brickell Ave Apt 306condos221,367$875,0002026-05-13
1643 Brickell Ave Apt 2304condos232,580$2,750,0002026-05-12
2451 Brickell Ave Apt 12Ccondos11886$440,0002026-05-12
6751891375condos221,400$480,0002026-05-01
201 SW 17th Rd Unit 304condos11714$300,0002026-04-30
1581 Brickell Ave Unit 107condos121,042$455,0002026-04-30
1541 Brickell Ave Unit C608condos331,869$975,0002026-04-30
1901 Brickell Ave Apt B1408condos221,661$650,0002026-04-24
1581 Brickell Ave Apt 2104condos232,121$1,250,0002026-04-21
1541 Brickell Ave Unit A2301condos221,697$852,5002026-04-17
1600 SW 1st Ave Apt 510condos22796$490,0002026-04-14
2025 Brickell Ave Apt 901condos332,149$1,112,0002026-04-13
2525 SW 3rd Ave Apt 1106condos22955$530,0002026-04-13
2127 Brickell Ave Apt 801condos332,600$2,075,0002026-04-13
1541 Brickell Ave Apt A2102condos221,640$750,0002026-04-08
145 SE 25th Rd Apt 702condos221,430$485,0002026-03-31
150 SE 25th Rd Apt 8Lcondos12804$488,5002026-03-31
1541 Brickell Ave Apt C2705condos221,697$825,0002026-03-31
2333 Brickell Ave Apt 2607condos221,100$560,0002026-03-23
2530 SW 3rd Ave Apt 305condos22875$330,0002026-03-22
2333 Brickell Ave Apt 2609condos12930$560,0002026-03-17
2451 Brickell Ave Apt 14Dcondos331,703$1,200,0002026-03-13
2333 Brickell Ave Apt 1207condos221,100$552,0002026-03-13
200 SE 15th Rd Apt 15Ccondos22984$780,0002026-03-10
1901 Brickell Ave Apt B1711condos221,362$470,0002026-03-06

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.

AddressTypeBedsBathsSqftAsking priceDays on market
175 SE 25th Rd Apt 3601condos452,743$6,450,000—
2311 SW 5th Avesingle_family44—$2,390,000—
1142 SW 22 Tersingle_family432,840$2,325,000—
1140 SW 22 Tersingle_family432,750$2,275,000—
530 SW 18th Tersingle_family442,023$2,399,000—
175 SE 25th Rd Apt 2701condos452,743$5,750,000—
1225 SW 11th Avemulti_family432,058$2,200,000—
330 SW 19th Rdsingle_family452,962$3,750,000—

10-year hold projection

IRR-12.2%
Equity multiple-1.11x
Total return (10yr)-$2,178,589
YearProperty valueNOICash flowLoan balanceEquity
1$5,665,000-$115,980-$460,387$4,352,294$1,312,706
2$5,834,950-$118,410-$462,945$4,301,313$1,533,637
3$6,009,999-$120,887-$465,552$4,246,830$1,763,169
4$6,190,298-$123,412-$468,211$4,188,606$2,001,693
5$6,376,007-$125,984-$470,921$4,126,383$2,249,624
6$6,567,288-$128,606-$473,683$4,059,888$2,507,399
7$6,764,306-$131,277-$476,498$3,988,827$2,775,480
8$6,967,235-$133,999-$479,368$3,912,885$3,054,350
9$7,176,253-$136,772-$482,292$3,831,729$3,344,524
10$7,391,540-$139,597-$485,273$3,744,999$3,646,541
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.
All figures are estimates for evaluation purposes only, not investment, tax, legal, or insurance advice. Property tax is estimated from a real matched tax bill or millage rate when available, a placeholder % of price otherwise; insurance is scaled by flood and wind risk where those are known and a flat percentage otherwise — never a real quote. Verify all of them, along with association restrictions and permit status, before committing capital. Rent estimates come from real comps or Zillow’s ZIP index, not appraisals.