21230 SW 127th Pl
Miami, FL 33177 · single_family · For Sale · 12 days on market
Asking price$1,200,000
5 beds 5 baths 2,809 sqft
Suggested offer$937,979$262,021 above the est. market value of $937,979.
View on Realtor.com →Listed by Bryant S. Amastha, M.S. · X-Clusiv Realty & Investments, Inc.
Typesingle_family
Built2022
Price / sqft$427
Est. value (own analysis)$937,979
Rent estimate (own analysis)$4,850/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood4/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 37
Show every detail
Statusfor_sale
Listed date2026-08-21
Removed date—
MLSMiamiMLS #A12075443
Coordinates25.56939, -80.39871
Address21230 SW 127th Pl
CityMiami
StateFL
Zip33177
Listing ID9211273742
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33177)
Typical home value (ZHVI)$574,510
Typical rent (ZORI)$2,784/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 | $1,200,000 |
| Down payment (20.0%) | $240,000 |
| Loan amount | $960,000 |
| Closing costs (5.0%) | $60,000 |
| Total cash to close | $300,000 |
| Income | |
| Rent (comp-derived) | $4,850$58,200 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,462$53,544 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,900$22,800 |
| Insurance (est. scaled by flood & wind risk) | $1,280$15,360 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $243$2,910 |
| Total operating expenses | $3,423$41,070 |
| 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) | $243$2,910 |
| 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 | 5 | 4 | 2,612 | $7,300 | 2026-08-15 | — | |
| single_family | 5 | 5 | 3,456 | $5,900 | 2026-08-12 | — | |
| single_family | 5 | 3 | 3,116 | $4,850 | — | — | |
| single_family | 5 | 3 | 2,598 | $4,800 | 2026-07-18 | — | |
| single_family | 5 | 4 | 2,598 | $4,600 | 2026-07-08 | — | |
| single_family | 5 | 4 | 3,349 | $5,700 | 2026-07-02 | — | |
| single_family | 5 | 3 | 2,598 | $3,215 | 2026-08-18 | — | |
| single_family | 5 | 5 | 2,838 | $7,250 | 2026-05-22 | — | |
| single_family | 5 | 4 | 2,740 | $3,950 | 2026-07-31 | — |
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 |
|---|---|---|---|---|---|---|
| 19880 SW 134th Ave | single_family | 5 | 3 | 3,316 | $1,550,000 | 2026-08-13 |
| 14420 SW 157th St | single_family | 5 | 3 | 1,673 | $805,000 | 2026-08-12 |
| 19596 SW 130th Avenue Rd | single_family | 5 | 4 | 3,385 | $1,155,000 | 2026-08-12 |
| 19059 SW 134th Ct | single_family | 5 | 5 | 2,845 | $950,000 | 2026-07-29 |
| 15320 SW 141st Ct | single_family | 5 | 3 | 2,583 | $750,000 | 2026-06-30 |
| 19533 SW 130th Ave | single_family | 5 | 4 | 3,385 | $1,450,000 | 2026-06-24 |
| 20135 SW 129th Ave | single_family | 5 | 4 | 2,598 | $775,000 | 2026-06-15 |
| 15851 SW 139th Pl | single_family | 5 | 2 | 2,099 | $550,000 | 2026-06-10 |
| 13680 SW 191st Ter | single_family | 5 | 5 | 2,845 | $1,180,000 | 2026-06-09 |
| 11711 SW 181st Ter | single_family | 5 | 2 | 1,716 | $654,000 | 2026-06-02 |
| 12841 SW 200th Ter | single_family | 5 | 3 | 2,772 | $710,000 | 2026-05-21 |
| 21205 SW 127th Ct | single_family | 5 | 4 | 3,349 | $785,000 | 2026-05-05 |
| 20235 SW 129th Ave | single_family | 5 | 4 | 2,598 | $760,000 | 2026-03-16 |
| 13921 SW 152nd Ter | single_family | 5 | 3 | 2,583 | $727,650 | 2026-03-13 |
| 11771 SW 179th Ter | single_family | 5 | 3 | 1,752 | $670,000 | 2026-03-11 |
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 |
|---|---|---|---|---|---|---|
| 13283 SW 188th Ter | single_family | 5 | 4 | — | $990,000 | — |
| 19246 SW 132nd Ave | single_family | 5 | 4 | 2,612 | $1,250,000 | — |
| 13629 SW 186th Ln | single_family | 5 | 4 | 3,012 | $969,990 | — |
| 20155 SW 129th Ave | single_family | 5 | 4 | 2,598 | $950,000 | — |
| 21204 SW 126th Ct | single_family | 5 | 3 | 2,753 | $799,990 | — |
| 19706 SW 130th Ave | single_family | 5 | 4 | 2,612 | $1,599,000 | — |
| SW 127th Ave & SW 212th St | single_family | 5 | 3 | 2,753 | $774,990 | — |
| SW 127th Ave & SW 212th St | single_family | 5 | 3 | 2,451 | $714,990 | — |
10-year hold projection
IRR-4.4%
Equity multiple0.27x
Total return (10yr)-$63,600
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,236,000 | $12,474 | -$64,467 | $949,591 | $286,409 |
| 2 | $1,273,080 | $13,054 | -$63,960 | $938,468 | $334,612 |
| 3 | $1,311,272 | $13,656 | -$63,432 | $926,581 | $384,691 |
| 4 | $1,350,611 | $14,281 | -$62,883 | $913,878 | $436,733 |
| 5 | $1,391,129 | $14,931 | -$62,312 | $900,302 | $490,827 |
| 6 | $1,432,863 | $15,605 | -$61,718 | $885,794 | $547,069 |
| 7 | $1,475,849 | $16,306 | -$61,100 | $870,289 | $605,559 |
| 8 | $1,520,124 | $17,033 | -$60,457 | $853,720 | $666,404 |
| 9 | $1,565,728 | $17,788 | -$59,788 | $836,013 | $729,715 |
| 10 | $1,612,700 | $18,572 | -$59,093 | $817,090 | $795,609 |
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.