1411 SE 26th Rd
Homestead, FL 33035 · single_family · Pending — under contract · 309 days on market
Asking price$485,000
3 beds 2 baths 2,024 sqft
Listed by Jennifer Gomez · LPT Realty
Typesingle_family
Built2021
Price / sqft$240
Est. value (own analysis)$528,593
Rent estimate (own analysis)$2,950/mo
HOA$237/mo
1 / 69
Show every detail
Statusfor_sale
Listed date2025-10-29
Removed date—
MLSMiamiMLS #A11895281
Coordinates25.45634, -80.43607
Address1411 SE 26th Rd
CityHomestead
StateFL
Zip33035
Listing ID9770655030
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33035)
Typical home value (ZHVI)$331,237
Typical rent (ZORI)$2,328/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 | $485,000 |
| Down payment (20.0%) | $97,000 |
| Loan amount | $388,000 |
| Closing costs (5.0%) | $24,250 |
| Total cash to close | $121,250 |
| 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) | $768$9,215 |
| Insurance (placeholder 0.8% of price) | $323$3,880 |
| HOA dues | $237$2,844 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $148$1,770 |
| Total operating expenses | $1,476$17,709 |
| 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 |
|---|---|---|---|---|---|---|---|
| single_family | 3 | 3 | 1,736 | $3,150 | — | — | |
| single_family | 3 | 2 | 1,682 | $3,250 | 2026-08-26 | — | |
| single_family | 3 | 2 | 1,693 | $3,500 | 2026-08-26 | — | |
| single_family | 3 | 3 | 2,194 | $2,750 | 2026-04-27 | — | |
| single_family | 3 | 3 | 1,736 | $3,150 | 2026-04-21 | — | |
| single_family | 3 | 2 | 2,319 | $3,500 | 2026-08-13 | — | |
| single_family | 3 | 3 | 1,328 | $2,500 | 2026-06-17 | — | |
| single_family | 3 | 1 | 1,388 | $2,500 | 2026-07-02 | — | |
| single_family | 3 | 2 | 1,336 | $2,950 | 2026-08-14 | — | |
| single_family | 3 | 3 | 2,190 | $3,800 | 2026-08-05 | — | |
| single_family | 3 | 3 | 1,780 | $3,300 | 2026-07-08 | — | |
| single_family | 3 | 3 | 2,024 | $4,200 | 2025-11-03 | — | |
| single_family | 3 | 3 | 1,452 | $2,600 | — | — | |
| single_family | 3 | 3 | 1,697 | $2,600 | — | — | |
| single_family | 3 | 3 | 1,715 | $3,100 | — | — | |
| single_family | 3 | 3 | 1,695 | $2,650 | — | — | |
| single_family | 3 | 2 | 2,319 | $3,500 | — | — | |
| single_family | 3 | 2 | 2,319 | $3,400 | — | — | |
| single_family | 3 | 3 | 1,400 | $2,400 | 2026-07-04 | — | |
| single_family | 3 | 3 | 1,548 | $2,550 | 2026-07-08 | — | |
| single_family | 3 | 3 | 1,612 | $2,600 | 2026-06-27 | — | |
| single_family | 3 | 3 | 1,827 | $2,800 | 2026-07-10 | — | |
| single_family | 3 | 2 | 1,442 | $2,650 | 2026-07-03 | — |
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 |
|---|---|---|---|---|---|---|
| 2445 SE 27th Rd | single_family | 3 | 3 | 1,714 | $511,000 | 2026-09-01 |
| 1579 S Goldeneye Ln | single_family | 3 | 2 | 2,287 | $550,000 | 2026-08-27 |
| 2073 SE 13th St | single_family | 3 | 2 | 1,494 | $410,000 | 2026-08-24 |
| 1305 N Fieldlark Ln | single_family | 3 | 2 | 1,317 | $420,000 | 2026-08-24 |
| 1400 SE 26th Rd | single_family | 3 | 3 | 2,024 | $495,000 | 2026-08-11 |
| 1316 SE 18th Ter | single_family | 3 | 3 | 1,722 | $415,000 | 2026-07-31 |
| 2445 SE 29th Dr | single_family | 3 | 3 | 2,527 | $651,190 | 2026-07-29 |
| 1959 SE 10th St | single_family | 3 | 2 | 1,336 | $420,000 | 2026-06-24 |
| 1652 Egret Rd | single_family | 3 | 2 | 1,610 | $470,000 | 2026-06-22 |
| 2435 SE 27th Rd | single_family | 3 | 3 | 2,161 | $549,319 | 2026-05-29 |
| 2428 SE 27th Ter | single_family | 3 | 2 | 2,190 | $545,200 | 2026-05-28 |
| 1745 N Goldeneye Ln | single_family | 3 | 2 | 1,655 | $542,000 | 2026-05-11 |
| 1885 SE 13th St | single_family | 3 | 2 | 1,336 | $400,000 | 2026-05-08 |
| 1151 SE 13th Ter | single_family | 3 | 2 | 1,474 | $320,000 | 2026-05-07 |
| 2551 SE 16th Ter | single_family | 3 | 2 | 1,060 | $230,000 | 2026-04-15 |
| 1988 SE 12th St | single_family | 3 | 2 | 1,494 | $432,000 | 2026-04-13 |
| 1321 SE 16th Ave | single_family | 3 | 2 | 1,833 | $415,000 | 2026-04-10 |
| 1510 SE 22nd Ln | single_family | 3 | 3 | 1,919 | $470,000 | 2026-04-06 |
| 1924 SE 17th Ct | single_family | 3 | 2 | 1,833 | $425,000 | 2026-04-01 |
| 1106 SE 13th Ave | single_family | 3 | 2 | 1,280 | $430,000 | 2026-03-25 |
| 2111 SE 14th Cir | single_family | 3 | 2 | 1,550 | $420,000 | 2026-03-09 |
| 1433 SE 20th Rd | single_family | 3 | 2 | 1,693 | $400,000 | 2026-03-04 |
| 1370 Osprey Ct | single_family | 3 | 2 | 1,110 | $390,000 | 2026-02-13 |
| 2713 SE 15th St | single_family | 3 | 3 | 1,483 | $345,000 | 2026-02-13 |
| 1939 SE 13th St | single_family | 3 | 3 | 1,693 | $405,000 | 2026-02-10 |
| 2720 SE 24th Ct | single_family | 3 | 2 | 1,780 | $497,800 | 2026-02-03 |
| 2478 SE 25th Ct | single_family | 3 | 2 | 1,780 | $595,600 | 2026-01-22 |
| 2004 SE 15th St | single_family | 3 | 2 | 1,494 | $455,000 | 2026-01-16 |
| 1387 SE 10th St | single_family | 3 | 3 | 1,715 | $468,000 | 2026-01-12 |
| 2458 SE 27th Ter | single_family | 3 | 2 | 2,190 | $516,000 | 2025-12-29 |
| 2725 Fairways Dr | single_family | 3 | 2 | 2,226 | $550,000 | 2025-12-23 |
| 2544 SE 25th Ct | single_family | 3 | 2 | 1,780 | $500,000 | 2025-12-11 |
| 1020 SE 20th Rd | single_family | 3 | 2 | 1,336 | $395,000 | 2025-12-10 |
| 1441 SE 20th Rd | single_family | 3 | 2 | 1,874 | $315,000 | 2025-11-28 |
| 1089 SE 13th Ter | single_family | 3 | 2 | 1,275 | $420,000 | 2025-11-24 |
| 1568 SE 20th Ter | single_family | 3 | 2 | 1,874 | $436,900 | 2025-11-24 |
| 1727 Egret Rd | single_family | 3 | 2 | 1,572 | $469,000 | 2025-11-21 |
| 1431 SE 18th Ter | single_family | 3 | 3 | 1,693 | $450,000 | 2025-11-21 |
| 1675 S Goldeneye Ln | single_family | 3 | 2 | 1,808 | $483,000 | 2025-11-05 |
| 2500 SE 25th Ct | single_family | 3 | 2 | 2,190 | $535,600 | 2025-11-04 |
| 1525 SE 20th Pl | single_family | 3 | 2 | 1,693 | $420,000 | 2025-10-30 |
| 1912 SE 14th St | single_family | 3 | 2 | 1,336 | $420,000 | 2025-10-21 |
| 1231 SE 16th Ave | single_family | 3 | 2 | 1,833 | $420,000 | 2025-10-14 |
| 2075 SE 15th St | single_family | 3 | 2 | 1,494 | $430,000 | 2025-10-03 |
| 1857 SE 20th Rd | single_family | 3 | 3 | 2,374 | $620,000 | 2025-09-25 |
| 2624 SE 25th Ct | single_family | 3 | 2 | 2,190 | $550,000 | 2025-09-10 |
| 1575 N Goldeneye Ln | single_family | 3 | 2 | 1,808 | $470,000 | 2025-09-05 |
| 2632 SE 25th Ct | single_family | 3 | 2 | 2,190 | $527,700 | 2025-09-05 |
| 1417 SE 22nd Ln | single_family | 3 | 2 | 1,550 | $475,000 | 2025-09-05 |
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 |
|---|---|---|---|---|---|---|
| 2455 SE 23rd Rd | single_family | 3 | 2 | 2,161 | $569,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,334 | $414,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,828 | $458,990 | — |
| 2455 SE 23rd Road | single_family | 3 | 2 | 1,668 | $397,990 | — |
| Palm Dr & 167th Av | townhomes | 3 | 2 | 1,651 | $444,990 | — |
| 2815 SE 16th Ave Unit 102 | condos | 3 | 2 | 1,166 | $189,000 | — |
| 1651 SE 31st Ct | townhomes | 3 | 3 | 1,518 | $305,000 | — |
| 1543 SE 25th St Unit 204 | condos | 3 | 2 | 1,182 | $200,000 | — |
10-year hold projection
IRR0.9%
Equity multiple1.14x
Total return (10yr)$80,476
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $499,550 | $14,859 | -$16,832 | $383,793 | $115,757 |
| 2 | $514,537 | $15,393 | -$16,342 | $379,298 | $135,239 |
| 3 | $529,973 | $15,946 | -$15,834 | $374,493 | $155,479 |
| 4 | $545,872 | $16,517 | -$15,310 | $369,359 | $176,513 |
| 5 | $562,248 | $17,108 | -$14,766 | $363,872 | $198,376 |
| 6 | $579,115 | $17,719 | -$14,204 | $358,009 | $221,107 |
| 7 | $596,489 | $18,351 | -$13,622 | $351,742 | $244,747 |
| 8 | $614,383 | $19,004 | -$13,021 | $345,046 | $269,338 |
| 9 | $632,815 | $19,679 | -$12,398 | $337,889 | $294,926 |
| 10 | $651,799 | $20,378 | -$11,753 | $330,241 | $321,558 |
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.