21480 SW 132nd Ct
Miami, FL 33177 · single_family · For Sale · 117 days on market
Asking price$1,080,000
4 beds 4 baths 2,804 sqft
Suggested offer$1,021,356$58,644 above the est. market value of $1,021,356.
View on Realtor.com →Listed by Maria Ibanez · Casabella Miami Realty
Typesingle_family
Built2018
Price / sqft$385
Est. value (own analysis)$1,021,356
Rent estimate (own analysis)$3,935/mo
HOA$84/mo
1 / 22
Show every detail
Statusfor_sale
Listed date2026-05-08
Removed date—
MLSMiamiMLS #A12015702
Coordinates25.56707, -80.40582
Address21480 SW 132nd Ct
CityMiami
StateFL
Zip33177
Listing ID9778733482
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 | $1,080,000 |
| Down payment (20.0%) | $216,000 |
| Loan amount | $864,000 |
| Closing costs (5.0%) | $54,000 |
| Total cash to close | $270,000 |
| Income | |
| Rent (comp-derived) | $3,935$47,220 |
| Vacancy loss (8.0%) | |
| Effective gross income | $3,620$43,442 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $1,710$20,520 |
| Insurance (placeholder 0.8% of price) | $720$8,640 |
| HOA dues | $84$1,008 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $197$2,361 |
| Total operating expenses | $2,711$32,529 |
| 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) | $197$2,361 |
| 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 | 2 | 2,114 | $3,370 | 2026-08-16 | — | |
| single_family | 4 | 4 | 2,537 | $7,000 | 2026-08-10 | — | |
| single_family | 4 | 3 | 2,032 | $4,000 | 2026-08-05 | — | |
| single_family | 4 | 3 | 2,412 | $3,800 | 2026-07-20 | — | |
| single_family | 4 | 2 | 1,925 | $3,650 | 2026-07-14 | — | |
| single_family | 4 | 3 | 2,646 | $4,245 | 2026-06-29 | — | |
| single_family | 4 | 3 | 2,260 | $4,200 | 2026-06-17 | — | |
| single_family | 4 | 3 | 1,997 | $4,300 | 2026-06-17 | — | |
| single_family | 4 | 2 | 2,800 | $3,500 | 2026-07-30 | — | |
| single_family | 4 | 5 | 3,033 | $4,250 | 2026-08-02 | — | |
| single_family | 4 | 3 | 2,468 | $3,935 | — | — | |
| single_family | 4 | 3 | 2,477 | $3,600 | 2026-08-24 | — | |
| single_family | 4 | 3 | 2,213 | $3,450 | 2026-04-04 | — | |
| single_family | 4 | 3 | 2,006 | $3,525 | — | — | |
| single_family | 4 | 3 | 2,141 | $4,000 | 2026-08-28 | — |
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 |
|---|---|---|---|---|---|---|
| 17280 SW 146th Ct | single_family | 4 | 2 | 1,801 | $720,000 | 2026-08-28 |
| 18420 SW 129th Ave | single_family | 4 | 2 | 1,920 | $530,000 | 2026-08-14 |
| 12370 SW 190th Ter | single_family | 4 | 3 | 1,872 | $690,000 | 2026-08-13 |
| 16540 SW 145th Ct | single_family | 4 | 2 | 1,909 | $758,000 | 2026-08-11 |
| 11741 SW 182nd Ter | single_family | 4 | 2 | 1,684 | $650,000 | 2026-08-10 |
| 17901 SW 144th Ave | single_family | 4 | 2 | 1,433 | $600,000 | 2026-08-10 |
| 20129 SW 123rd Dr | single_family | 4 | 2 | 1,313 | $350,000 | 2026-08-07 |
| 21342 SW 132nd Pl | single_family | 4 | 3 | 2,804 | $860,000 | 2026-08-06 |
| 14530 SW 176th Ter | single_family | 4 | 3 | 2,099 | $705,000 | 2026-08-05 |
| 19680 SW 121st Ave | single_family | 4 | 2 | 2,076 | $460,000 | 2026-08-04 |
| 12971 SW 200th Ter | single_family | 4 | 2 | 1,797 | $640,000 | 2026-08-04 |
| 12471 SW 190th Ter | single_family | 4 | 3 | 1,872 | $729,000 | 2026-08-03 |
| 12330 SW 195th Ter | single_family | 4 | 2 | 1,824 | $690,000 | 2026-07-24 |
| 13951 SW 152nd Ter | single_family | 4 | 2 | 2,539 | $500,000 | 2026-07-22 |
| 14491 SW 161st St | single_family | 4 | 2 | 2,380 | $795,000 | 2026-07-21 |
| 13282 SW 200th Ter | single_family | 4 | 4 | 1,872 | $880,000 | 2026-07-15 |
| 19411 SW 117th Ave | single_family | 4 | 2 | 1,680 | $385,700 | 2026-07-15 |
| 12970 SW 187th Ter | single_family | 4 | 3 | 3,396 | $850,000 | 2026-07-09 |
| 14473 SW 172nd Ln | single_family | 4 | 2 | 1,610 | $630,000 | 2026-07-06 |
| 12230 SW 187th Ter | single_family | 4 | 3 | 1,673 | $559,000 | 2026-07-01 |
| 17990 SW 134th Ct | single_family | 4 | 2 | 1,315 | $549,000 | 2026-06-26 |
| 18252 SW 146th Ave | single_family | 4 | 3 | 1,486 | $620,000 | 2026-06-26 |
| 15630 SW 146th Ave | single_family | 4 | 2 | 2,061 | $745,000 | 2026-06-26 |
| 12731 SW 213th St | single_family | 4 | 3 | 1,870 | $680,000 | 2026-06-24 |
| 14276 SW 177th St | single_family | 4 | 2 | 1,782 | $730,500 | 2026-06-22 |
| 21080 SW 127th Pl | single_family | 4 | 4 | 2,652 | $965,990 | 2026-06-22 |
| 14490 SW 174th Ter | single_family | 4 | 2 | 1,627 | $545,000 | 2026-06-17 |
| 18153 SW 143rd Pl | single_family | 4 | 2 | 1,475 | $600,000 | 2026-06-17 |
| 19831 SW 122nd Ave | single_family | 4 | 2 | 1,640 | $441,000 | 2026-06-16 |
| 13319 SW 184th Ter | single_family | 4 | 3 | 1,927 | $675,000 | 2026-06-11 |
| 19410 SW 124th Ct | single_family | 4 | 3 | 1,910 | $770,000 | 2026-06-09 |
| 19100 SW 125th Ave | single_family | 4 | 4 | 2,435 | $650,000 | 2026-06-08 |
| 19480 SW 121st Ave | single_family | 4 | 2 | 1,845 | $570,000 | 2026-06-05 |
| 14202 SW 177th Ter | single_family | 4 | 2 | 1,629 | $600,000 | 2026-06-02 |
| 11805 SW 185th St | single_family | 4 | 2 | 1,145 | $550,000 | 2026-06-02 |
| 11785 SW 184th St | single_family | 4 | 1 | 1,296 | $500,000 | 2026-06-02 |
| 12691 SW 190th St | single_family | 4 | 3 | 2,688 | $670,000 | 2026-06-01 |
| 15502 SW 137th Pl | single_family | 4 | 3 | 2,416 | $650,000 | 2026-05-29 |
| 15880 SW 141st Ct | single_family | 4 | 2 | 2,208 | $850,000 | 2026-05-29 |
| 19825 SW 119th Pl | single_family | 4 | 2 | 1,727 | $515,000 | 2026-05-29 |
| 12000 SW 186th St | single_family | 4 | 2 | 1,828 | $645,000 | 2026-05-28 |
| 13723 SW 160th Ter | single_family | 4 | 3 | 2,008 | $540,000 | 2026-05-22 |
| 14563 SW 172nd Ln | single_family | 4 | 2 | 1,777 | $710,000 | 2026-05-19 |
| 17991 SW 136th Ave | single_family | 4 | 2 | 1,617 | $620,000 | 2026-05-19 |
| 19855 SW 134th Ct | single_family | 4 | 3 | — | $1,000,000 | 2026-05-12 |
| 12930 SW 190th St | single_family | 4 | 2 | 1,503 | $690,000 | 2026-05-08 |
| 19302 SW 132nd Path | single_family | 4 | 5 | 2,655 | $1,165,000 | 2026-04-30 |
| 11845 SW 203rd Ter | single_family | 4 | 2 | 1,568 | $570,000 | 2026-04-30 |
| 15568 SW 138th Pl | single_family | 4 | 2 | 1,494 | $655,000 | 2026-04-30 |
| 18224 SW 143rd Pl | single_family | 4 | 2 | 1,315 | $599,000 | 2026-04-29 |
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 |
|---|---|---|---|---|---|---|
| 21325 SW 127th Ct | single_family | 4 | 4 | 2,591 | $775,000 | — |
| 12035 SW 214th Ter | single_family | 4 | 2 | 1,784 | $639,000 | — |
| 17601 SW 138th Ct | single_family | 4 | 3 | 1,711 | $690,000 | — |
| 14500 SW 161st St | single_family | 4 | 2 | 1,896 | $775,000 | — |
| 15401 SW 144th Ave | single_family | 4 | 3 | 1,420 | $725,000 | — |
| 15322 SW 144th Pl | single_family | 4 | 2 | 1,771 | $820,000 | — |
| SW 127th Ave & SW 212th St | single_family | 4 | 2 | 1,824 | $678,990 | — |
| 13991 SW 159th Ter | single_family | 4 | 2 | — | $790,000 | — |
10-year hold projection
IRR-4.5%
Equity multiple0.26x
Total return (10yr)-$59,095
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,112,400 | $10,913 | -$58,075 | $854,632 | $257,768 |
| 2 | $1,145,772 | $11,403 | -$57,644 | $844,621 | $301,151 |
| 3 | $1,180,145 | $11,912 | -$57,196 | $833,923 | $346,222 |
| 4 | $1,215,550 | $12,441 | -$56,730 | $822,490 | $393,060 |
| 5 | $1,252,016 | $12,989 | -$56,245 | $810,271 | $441,745 |
| 6 | $1,289,576 | $13,558 | -$55,741 | $797,214 | $492,362 |
| 7 | $1,328,264 | $14,149 | -$55,217 | $783,260 | $545,004 |
| 8 | $1,368,112 | $14,762 | -$54,672 | $768,348 | $599,764 |
| 9 | $1,409,155 | $15,398 | -$54,106 | $752,412 | $656,744 |
| 10 | $1,451,430 | $16,058 | -$53,518 | $735,381 | $716,049 |
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.