1715 Douglas Rd Unit 206
Miami, FL 33134 · condos · For Sale · 49 days on market
Asking price$861,900
2 beds 2 baths 842 sqft
Suggested offer$440,871$421,029 above the est. market value of $440,871.
View on Realtor.com →Listed by ALICIA CERVERA · Cervera Real Estate Inc.
Typecondos
Built2028
Price / sqft$1024
Est. value (own analysis)$440,871
Rent estimate (own analysis)$2,950/mo
HOA$1,260/mo
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 16
Show every detail
Statusfor_sale
Listed date2026-07-15
Removed date—
MLSMiamiMLS #A12054288
Coordinates25.75485, -80.25436
Address1715 Douglas Rd Unit 206
CityMiami
StateFL
Zip33134
Listing ID9260416287
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33134)
Typical home value (ZHVI)$887,965
Typical rent (ZORI)$3,095/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 | $861,900 |
| Down payment (20.0%) | $172,380 |
| Loan amount | $689,520 |
| Closing costs (5.0%) | $43,095 |
| Total cash to close | $215,475 |
| Income | |
| Rent (comp-derived) | $2,950$35,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,714$32,568 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,365$16,376 |
| Insurance (est. scaled by flood & wind risk) | $919$11,032 |
| HOA dues | $1,260$15,120 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $148$1,770 |
| Total operating expenses | $3,692$44,298 |
| 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) | $148$1,770 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 2 | 1 | 900 | $2,800 | 2026-08-14 | — | |
| apartment | 2 | 1 | 750 | $3,000 | 2026-08-13 | — | |
| condos | 2 | 2 | 920 | $3,200 | 2026-07-26 | — | |
| condos | 2 | 1 | 680 | $2,050 | 2026-07-21 | — | |
| condos | 2 | 2 | 996 | $2,900 | 2026-07-17 | — | |
| apartment | 2 | 1 | 900 | $2,950 | 2026-07-10 | — | |
| condos | 2 | 2 | 920 | $2,600 | 2026-07-09 | — | |
| condos | 2 | 2 | 920 | $2,800 | 2026-06-22 | — | |
| condos | 2 | 2 | 1,027 | $2,500 | 2026-06-18 | — | |
| condos | 2 | 2 | 920 | $2,700 | 2026-06-05 | — | |
| apartment | 2 | 1 | 910 | $2,500 | 2026-07-30 | — | |
| condos | 2 | 1 | 698 | $2,250 | 2026-07-28 | — | |
| apartment | 2 | 1 | 800 | $2,250 | 2026-03-26 | — | |
| apartment | 2 | 1 | 975 | $3,464 | — | — | |
| apartment | 2 | 2 | 960 | $2,600 | 2025-03-22 | — | |
| apartment | 2 | 1 | 700 | $2,500 | 2026-08-20 | — | |
| apartment | 2 | 1 | 705 | $1,950 | 2026-08-19 | — | |
| apartment | 2 | 1 | 900 | $1,900 | 2026-07-15 | — | |
| condos | 2 | 2 | 1,048 | $3,100 | 2026-06-03 | — | |
| apartment | 2 | 1 | 870 | $2,400 | 2026-08-21 | — | |
| apartment | 2 | 1 | 900 | $2,950 | 2026-07-06 | — | |
| condos | 2 | 2 | 1,129 | $3,600 | 2026-07-23 | — | |
| apartment | 2 | 1 | 940 | $2,200 | 2026-08-19 | — | |
| apartment | 2 | 1 | 1,000 | $2,700 | 2026-08-06 | — | |
| apartment | 2 | 1 | 700 | $2,300 | 2026-03-11 | — | |
| apartment | 2 | 1 | 900 | $2,550 | 2026-08-11 | — | |
| apartment | 2 | 1 | 820 | $2,000 | 2026-08-08 | — | |
| apartment | 2 | 1 | 843 | $2,550 | 2026-08-20 | — | |
| apartment | 2 | 1 | 820 | $2,000 | 2026-08-08 | — | |
| apartment | 2 | 1 | 750 | $2,500 | 2026-08-25 | — | |
| condos | 2 | 1 | 650 | $2,100 | 2026-05-01 | — | |
| condos | 2 | 2 | 1,053 | $4,800 | 2026-08-21 | — | |
| condos | 2 | 2 | 1,127 | $4,200 | 2026-08-06 | — | |
| condos | 2 | 2 | 1,117 | $4,000 | 2026-08-24 | — | |
| condos | 2 | 2 | 1,048 | $3,400 | 2026-07-03 | — | |
| condos | 2 | 2 | 1,048 | $3,500 | 2026-07-17 | — | |
| condos | 2 | 2 | 932 | $3,500 | 2026-06-07 | — | |
| condos | 2 | 1 | 960 | $3,400 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,053 | $3,600 | 2026-06-22 | — | |
| condos | 2 | 2 | 1,126 | $3,600 | 2026-08-15 | — | |
| condos | 2 | 2 | 1,044 | $3,250 | 2026-08-12 | — | |
| condos | 2 | 2 | 1,114 | $3,750 | 2026-07-02 | — | |
| apartment | 2 | 2 | 1,077 | $5,475 | 2026-05-10 | — | |
| apartment | 2 | 2 | 1,132 | $4,421 | 2026-06-03 | — | |
| apartment | 2 | 3 | 1,100 | $3,000 | — | — | |
| condos | 2 | 2 | 1,000 | $3,100 | — | — | |
| apartment | 2 | 1 | 705 | $2,359 | 2026-02-06 | — | |
| apartment | 2 | 2 | 1,125 | $4,096 | — | — | |
| apartment | 2 | 2 | 676 | $3,400 | — | — | |
| apartment | 2 | 2 | 1,104 | $5,273 | — | — | |
| apartment | 2 | 2 | 1,077 | $5,298 | — | — | |
| apartment | 2 | 2 | 1,115 | $5,683 | — | — | |
| apartment | 2 | 2 | 1,115 | $5,663 | — | — | |
| apartment | 2 | 1 | 788 | $2,250 | — | — | |
| apartment | 2 | 1 | 810 | $2,300 | — | — | |
| apartment | 2 | 1 | 788 | $2,250 | — | — | |
| condos | 2 | 2 | 1,114 | $4,200 | 2026-09-01 | — |
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 |
|---|---|---|---|---|---|---|
| 1300 Ponce De Leon Blvd Apt 815 | condos | 2 | 2 | 1,111 | $775,000 | 2026-08-26 |
| 3881 W Flagler St Apt 318 | condos | 2 | 1 | 707 | $201,851 | 2026-08-12 |
| 1650 Galiano St Apt TH15 | condos | 2 | 3 | 1,792 | $1,000,000 | 2026-08-07 |
| 1110 Salzedo St Apt 2C | condos | 2 | 2 | 969 | $350,000 | 2026-07-31 |
| 235 Antilla Ave Apt 7 | condos | 2 | 3 | 1,015 | $405,000 | 2026-07-15 |
| 1300 Ponce De Leon Blvd Apt 603 | condos | 2 | 3 | 1,108 | $719,000 | 2026-07-07 |
| 911 E Ponce De Leon Blvd Apt 1504 | condos | 2 | 2 | 960 | $458,000 | 2026-07-06 |
| 357 Almeria Ave Apt 1106 | condos | 2 | 2 | 932 | $533,000 | 2026-07-02 |
| 234 Antiquera Ave Apt 3 | condos | 2 | 2 | 1,080 | $150,000 | 2026-07-01 |
| 888 S Douglas Rd Apt 1203 | condos | 2 | 2 | 1,126 | $485,000 | 2026-06-25 |
| 357 Almeria Ave Apt 1006 | condos | 2 | 2 | 932 | $510,808 | 2026-06-24 |
| 411 Anastasia Ave Apt 303 | condos | 2 | 2 | 986 | $450,000 | 2026-06-24 |
| 600 Biltmore Way Apt 217 | condos | 2 | 2 | 1,129 | $530,000 | 2026-06-22 |
| 1 Alhambra Cir Apt 403 | condos | 2 | 2 | 1,030 | $460,000 | 2026-06-17 |
| 441 Valencia Ave Apt 302 | condos | 2 | 3 | 1,142 | $545,000 | 2026-06-16 |
| 5271 SW 8th St Apt 212 | condos | 2 | 2 | 970 | $330,000 | 2026-06-12 |
| 100 Andalusia Ave Apt 301 | condos | 2 | 3 | 1,246 | $750,000 | 2026-06-01 |
| 100 Andalusia Ave Apt 408 | condos | 2 | 3 | 1,218 | $839,000 | 2026-06-01 |
| 600 Biltmore Way Apt 718 | condos | 2 | 3 | 1,423 | $768,000 | 2026-06-01 |
| 1607 Ponce De Leon Blvd Apt 12E | condos | 2 | 2 | 1,181 | $670,000 | 2026-05-29 |
| 55 Merrick Way Apt 800 | condos | 2 | 3 | 1,167 | $710,000 | 2026-05-26 |
| 718 Valencia Ave Unit 206 | condos | 2 | 3 | 1,972 | $1,250,000 | 2026-05-20 |
| 625 Biltmore Way Apt 905 | condos | 2 | 2 | 1,094 | $500,000 | 2026-05-14 |
| 625 Biltmore Way Apt 807 | condos | 2 | 2 | 1,369 | $600,000 | 2026-05-13 |
| 642 Valencia Ave Unit 305 | condos | 2 | 3 | 1,932 | $1,215,000 | 2026-05-08 |
| 1300 E Ponce De Leon Blvd Unit 514 | condos | 2 | 2 | 1,128 | $760,000 | 2026-04-24 |
| 357 Almeria Ave Apt 1406 | condos | 2 | 2 | 932 | $535,000 | 2026-04-16 |
| 400 Valencia Ave Apt 3 | condos | 2 | 2 | 1,111 | $620,000 | 2026-04-15 |
| 55 Merrick Way Apt 613 | condos | 2 | 3 | 1,202 | $705,000 | 2026-03-30 |
| 322 Madeira Ave Apt 401 | condos | 2 | 2 | 1,176 | $535,000 | 2026-03-27 |
| 718 Valencia Ave Unit 207 | condos | 2 | 3 | 1,972 | $1,400,000 | 2026-03-26 |
| 55 Merrick Way Apt 715 | condos | 2 | 2 | 1,245 | $700,000 | 2026-03-26 |
| 700 Biltmore Way Apt 501 | condos | 2 | 2 | 1,290 | $515,000 | 2026-03-26 |
| 10 Aragon Ave Ste 814 | condos | 2 | 2 | 1,139 | $610,000 | 2026-03-20 |
| 20 Calabria Ave Apt 505 | condos | 2 | 3 | 1,370 | $643,500 | 2026-03-19 |
| 322 Madeira Ave Apt 304 | condos | 2 | 2 | 1,195 | $490,000 | 2026-03-19 |
| 888 S Douglas Rd Apt 1502 | condos | 2 | 2 | 1,084 | $512,500 | 2026-03-06 |
| 357 Almeria Ave Apt 804 | condos | 2 | 2 | 997 | $540,000 | 2026-02-23 |
| 20 Calabria Ave Apt 401 | condos | 2 | 2 | 1,202 | $615,000 | 2026-02-12 |
| 50 Menores Ave Apt 732 | condos | 2 | 1 | 1,013 | $340,000 | 2026-02-02 |
| 600 Biltmore Way Apt 215 | condos | 2 | 3 | 1,411 | $700,000 | 2026-01-22 |
| 55 Merrick Way Apt 619 | condos | 2 | 3 | 1,202 | $675,000 | 2026-01-21 |
| 357 Almeria Ave Apt 906 | condos | 2 | 2 | 932 | $525,000 | 2026-01-15 |
| 600 Biltmore Way Apt 1205 | condos | 2 | 3 | 1,411 | $690,000 | 2026-01-09 |
| 600 Biltmore Way Apt 406 | condos | 2 | 3 | 1,411 | $665,000 | 2025-12-17 |
| 2030 S Douglas Rd Apt 417 | condos | 2 | 2 | 1,020 | $550,000 | 2025-12-12 |
| 50 Menores Ave Apt 832 | condos | 2 | 1 | 1,013 | $375,000 | 2025-12-10 |
| 1607 Ponce De Leon Blvd Apt 14A | condos | 2 | 2 | 1,174 | $700,000 | 2025-12-03 |
| 600 Biltmore Way Apt 1218 | condos | 2 | 3 | 1,423 | $665,000 | 2025-11-21 |
| 711 Biltmore Way Apt 502 | condos | 2 | 3 | 1,300 | $750,000 | 2025-11-03 |
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 |
|---|---|---|---|---|---|---|
| 122 SW 56th Ave | single_family | 2 | 2 | 1,156 | $599,000 | — |
| 4060 SW 6th St | single_family | 2 | 1 | 1,027 | $669,500 | — |
| 3780 SW 27th Ter | single_family | 2 | 2 | 875 | $725,000 | — |
| 215 SW 42nd Ave Apt 401 | condos | 2 | 2 | 996 | $490,000 | — |
| 1715 Douglas Rd Unit 200 | condos | 2 | 2 | 960 | $935,900 | — |
| 215 SW 42nd Ave Apt 810 | condos | 2 | 2 | 996 | $399,000 | — |
| 4485 SW 7th St | multi_family | 2 | 2 | 1,216 | $780,000 | — |
| 215 SW 42nd Ave Ph 8 | condos | 2 | 2 | 920 | $434,000 | — |
10-year hold projection
IRR-10.5%
Equity multiple-0.80x
Total return (10yr)-$275,425
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $887,757 | -$11,730 | -$66,673 | $682,044 | $205,713 |
| 2 | $914,390 | -$11,861 | -$66,848 | $674,055 | $240,335 |
| 3 | $941,821 | -$11,990 | -$67,022 | $665,517 | $276,305 |
| 4 | $970,076 | -$12,117 | -$67,195 | $656,393 | $313,683 |
| 5 | $999,178 | -$12,242 | -$67,368 | $646,642 | $352,537 |
| 6 | $1,029,154 | -$12,364 | -$67,539 | $636,221 | $392,932 |
| 7 | $1,060,028 | -$12,485 | -$67,710 | $625,085 | $434,943 |
| 8 | $1,091,829 | -$12,602 | -$67,879 | $613,185 | $478,644 |
| 9 | $1,124,584 | -$12,717 | -$68,046 | $600,467 | $524,117 |
| 10 | $1,158,322 | -$12,829 | -$68,212 | $586,875 | $571,446 |
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.