18925 SW 357 St
Miami, FL 33034 · single_family · For Sale · 6 days on market
Asking price$365,740
4 beds 3 baths 1,552 sqft
Listed by Pineland Crest
Typesingle_family
Built—
Price / sqft$236
Est. value (own analysis)$420,157
Rent estimate (own analysis)$2,940/mo
HOANone
1 / 21
Show every detail
Statusfor_sale
Listed date2026-08-28
Removed date—
MLSLennar #25136600106
Coordinates—
Address18925 SW 357 St
CityMiami
StateFL
Zip33034
Listing ID9372045517
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33034)
Typical home value (ZHVI)$382,671
Typical rent (ZORI)$2,436/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 | $365,740 |
| Down payment (20.0%) | $73,148 |
| Loan amount | $292,592 |
| Closing costs (5.0%) | $18,287 |
| Total cash to close | $91,435 |
| Income | |
| Rent (comp-derived) | $2,940$35,280 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,705$32,458 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $579$6,949 |
| Insurance (placeholder 0.8% of price) | $244$2,926 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $147$1,764 |
| Total operating expenses | $970$11,639 |
| 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) | $147$1,764 |
| 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 | 3 | 1,902 | $3,499 | 2026-08-20 | — | |
| single_family | 4 | 2 | 1,790 | $3,395 | 2026-05-20 | — | |
| single_family | 4 | 2 | 1,790 | $2,700 | 2026-07-10 | — | |
| single_family | 4 | 2 | 1,038 | $2,874 | 2026-07-25 | — | |
| single_family | 4 | 3 | 1,810 | $3,100 | — | — | |
| single_family | 4 | 4 | 1,578 | $2,940 | — | — | |
| single_family | 4 | 2 | 1,240 | $2,900 | 2026-08-29 | — |
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 |
|---|---|---|---|---|---|---|
| 736 NW 8th | single_family | 4 | 2 | 1,462 | $449,000 | 2026-08-28 |
| 19659 SW 337th Ter | single_family | 4 | 3 | 1,827 | $558,000 | 2026-08-27 |
| 496 SW 9th Ave | single_family | 4 | 2 | 1,514 | $475,000 | 2026-08-24 |
| 630 NE 1st St | single_family | 4 | 3 | 2,085 | $567,800 | 2026-08-20 |
| 735 NW 8th Ct | single_family | 4 | 2 | 1,208 | $357,500 | 2026-08-19 |
| 111 NE 6th Pl | single_family | 4 | 3 | 2,085 | $564,000 | 2026-07-30 |
| 542 NE 6th Pl | single_family | 4 | 3 | 2,126 | $460,000 | 2026-07-27 |
| 107 NE 6th Pl | single_family | 4 | 3 | 2,046 | $578,000 | 2026-07-24 |
| 816 NW 8th St | single_family | 4 | 2 | 1,444 | $510,000 | 2026-07-22 |
| 1330 NW 7th Ct | single_family | 4 | 2 | 1,395 | $399,900 | 2026-07-10 |
| 409 SW 8th Ave | single_family | 4 | 2 | 1,675 | $465,000 | 2026-07-01 |
| 618 NE 1st Ter | single_family | 4 | 3 | 2,046 | $570,000 | 2026-06-30 |
| 19403 SW 337th Ter | single_family | 4 | 3 | 2,439 | $577,699 | 2026-06-26 |
| 624 NE 5th St | single_family | 4 | 3 | 2,126 | $475,900 | 2026-06-26 |
| 651 NE 1st St | single_family | 4 | 3 | 2,046 | $573,990 | 2026-06-26 |
| 19624 SW 338th Ter | single_family | 4 | 3 | 2,439 | $559,000 | 2026-06-08 |
| 19493 SW 339th Ter | single_family | 4 | 3 | 2,223 | $580,000 | 2026-06-02 |
| 108 NE 6th Pl | single_family | 4 | 3 | 2,046 | $580,000 | 2026-05-22 |
| 1320 NW 7th Ct | single_family | 4 | 2 | 1,395 | $395,000 | 2026-05-15 |
| 715 NW 9th Ave | single_family | 4 | 2 | 1,472 | $390,000 | 2026-05-04 |
| 19428 SW 339th Ter | single_family | 4 | 3 | 2,183 | $525,000 | 2026-04-28 |
| 19570 SW 339th Ter | single_family | 4 | 3 | 2,439 | $530,000 | 2026-04-28 |
| 775 NW 3rd Ter | single_family | 4 | 2 | 1,256 | $454,000 | 2026-04-23 |
| 555 NE 6th Ct | single_family | 4 | 3 | 2,126 | $460,000 | 2026-04-20 |
| 639 NE 1st Ter | single_family | 4 | 3 | 2,085 | $554,000 | 2026-03-31 |
| 746 NW 3rd St | single_family | 4 | 2 | 1,501 | $432,500 | 2026-03-30 |
| 19485 SW 339th Ter | single_family | 4 | 2 | 2,062 | $529,700 | 2026-03-24 |
| 416 NW 9th Pl | single_family | 4 | 2 | 2,142 | $450,000 | 2026-03-23 |
| 19536 SW 338th Ter | single_family | 4 | 3 | 1,827 | $535,000 | 2026-03-20 |
| 506 NW 8th Ave | single_family | 4 | 2 | 1,394 | $445,000 | 2026-03-09 |
| 19547 SW 340th St | single_family | 4 | 3 | 2,223 | $538,000 | 2026-03-04 |
| 19523 SW 339th Ter | single_family | 4 | 3 | 2,183 | $529,946 | 2026-02-28 |
| 19472 SW 339th Ter | single_family | 4 | 3 | 2,223 | $505,300 | 2026-02-20 |
| 633 NE 1st Ter | single_family | 4 | 3 | 2,046 | $559,000 | 2026-02-18 |
| 1422 NW 8th Ave | single_family | 4 | 2 | 1,254 | $375,000 | 2026-01-07 |
| 20275 SW 396th St | single_family | 4 | 3 | 2,651 | $680,000 | 2026-01-02 |
| 642 NE 1st St | single_family | 4 | 4 | 2,790 | $646,990 | 2025-12-16 |
| 19469 SW 339th Ter | single_family | 4 | 3 | 1,828 | $490,000 | 2025-12-16 |
| 37189 SW 212th Ave | single_family | 4 | 3 | 3,449 | $899,900 | 2025-12-15 |
| 19480 SW 339th Ter | single_family | 4 | 3 | 1,828 | $499,000 | 2025-12-11 |
| 19437 SW 339th Ter | single_family | 4 | 3 | 1,828 | $504,800 | 2025-12-11 |
| 19643 SW 340th St | single_family | 4 | 3 | 2,223 | $521,500 | 2025-12-11 |
| 19522 SW 339th Ter | single_family | 4 | 3 | 1,828 | $497,100 | 2025-12-08 |
| 19464 SW 339th Ter | single_family | 4 | 2 | 2,062 | $537,000 | 2025-12-05 |
| 19439 SW 340th St | single_family | 4 | 3 | 2,223 | $515,000 | 2025-12-04 |
| 19463 SW 340th St | single_family | 4 | 3 | 1,827 | $490,000 | 2025-11-28 |
| 19627 SW 339th Ter | single_family | 4 | 3 | 1,827 | $495,000 | 2025-11-28 |
| 1051 NW 5th Ct | single_family | 4 | 1 | 1,196 | $460,000 | 2025-11-25 |
| 19495 SW 340th St | single_family | 4 | 3 | 1,828 | $570,600 | 2025-11-20 |
| 19415 SW 340th St | single_family | 4 | 3 | 2,223 | $507,300 | 2025-11-20 |
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 |
|---|---|---|---|---|---|---|
| E Palm Dr & US 1 | townhomes | 4 | 3 | 1,557 | $999,999 | — |
| 19658 SW 337th Ter | single_family | 4 | 3 | 1,827 | $556,990 | — |
| SW 336 St & SW 194 Ave | single_family | 4 | 3 | 1,827 | $556,990 | — |
| 34870 SW 191st Court | single_family | 4 | 3 | 2,085 | $575,990 | — |
| 35605 SW 180th Ave | single_family | 4 | 2 | 1,813 | $458,990 | — |
| SW 336 St & SW 194 Ave | single_family | 4 | 2 | 2,183 | $539,990 | — |
| 19424 SW 336th Ter | single_family | 4 | 3 | 1,827 | $556,990 | — |
| E Palm Dr & US 1 | townhomes | 4 | 3 | 1,610 | $999,999 | — |
10-year hold projection
IRR8.2%
Equity multiple2.29x
Total return (10yr)$165,638
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $376,712 | $20,819 | -$3,509 | $289,420 | $87,292 |
| 2 | $388,014 | $21,501 | -$2,870 | $286,030 | $101,984 |
| 3 | $399,654 | $22,206 | -$2,210 | $282,407 | $117,247 |
| 4 | $411,644 | $22,933 | -$1,529 | $278,535 | $133,109 |
| 5 | $423,993 | $23,684 | -$826 | $274,397 | $149,596 |
| 6 | $436,713 | $24,459 | -$100 | $269,976 | $166,737 |
| 7 | $449,814 | $25,258 | $649 | $265,250 | $184,564 |
| 8 | $463,308 | $26,084 | $1,424 | $260,200 | $203,108 |
| 9 | $477,208 | $26,935 | $2,223 | $254,804 | $222,404 |
| 10 | $491,524 | $27,814 | $3,048 | $249,037 | $242,487 |
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.