5771 SW 94th St
Pinecrest, FL 33156 · single_family · For Sale · 44 days on market
Asking price$21,495,000
8 beds 9 baths 12,023 sqft
Suggested offer$14,638,072$6,856,928 above the est. market value of $14,638,072.
View on Realtor.com →Listed by Angel Nicolas · Serhant
Typesingle_family
Built2022
Price / sqft$1788
Est. value (own analysis)$14,638,072
Rent estimate (Zillow ZIP avg)$2,706/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood3/10moderate$Air2/10MinorWildfire1/10Minimal
1 / 43
Show every detail
Statusfor_sale
Listed date2026-07-20
Removed date—
MLSMiamiMLS #A12056522
Coordinates25.68431, -80.28621
Address5771 SW 94th St
CityPinecrest
StateFL
Zip33156
Listing ID9857670555
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33156)
Typical home value (ZHVI)$1,543,591
Typical rent (ZORI)$2,706/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 | $21,495,000 |
| Down payment (20.0%) | $4,299,000 |
| Loan amount | $17,196,000 |
| Closing costs (5.0%) | $1,074,750 |
| Total cash to close | $5,373,750 |
| Income | |
| Rent (ZIP avg, ZORI — not bedroom-specific) | $2,706$32,468 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,489$29,870 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $34,034$408,405 |
| Insurance (est. scaled by flood & wind risk) | $22,928$275,136 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $135$1,623 |
| Total operating expenses | $57,097$685,164 |
| 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) | $135$1,623 |
| 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 | 8 | 9 | 9,532 | $65,000 | 2026-07-21 | — | |
| single_family | 8 | 9 | 8,673 | $49,000 | 2026-07-30 | — |
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 |
|---|---|---|---|---|---|---|
| 6730 SW 115th St | single_family | 8 | 9 | 9,117 | $11,100,000 | 2026-05-27 |
| 33 Arvida Pkwy | single_family | 8 | 8 | 12,543 | $55,000,000 | 2026-04-22 |
| 12211 Pine Needle Ln | single_family | 8 | 7 | 6,826 | $5,220,000 | 2026-03-10 |
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 |
|---|---|---|---|---|---|---|
| 6290 Chapman Field Dr | single_family | 8 | 12 | 11,670 | $16,250,000 | — |
| 641 Leucadendra Dr | single_family | 8 | 10 | 13,193 | $78,000,000 | — |
| 6300 Moss Ranch Rd | single_family | 8 | 11 | 8,931 | $7,995,000 | — |
| 5900 SW 129th Ter | single_family | 8 | 9 | 9,935 | $16,990,000 | — |
| 12900 SW 63rd Ave | single_family | 8 | 9 | 9,019 | $11,999,999 | — |
| 6990 SW 91st St | single_family | 8 | 8 | — | $5,995,000 | — |
| 6190 SW 128th St | single_family | 8 | 11 | 9,800 | $10,599,999 | — |
| 7425 Howard Dr | single_family | 8 | 9 | 8,455 | $6,900,000 | — |
10-year hold projection
IRR-14.5%
Equity multiple-1.51x
Total return (10yr)-$10,660,303
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $22,139,850 | -$655,294 | -$1,982,991 | $17,009,557 | $5,130,293 |
| 2 | $22,804,046 | -$671,527 | -$1,999,265 | $16,810,311 | $5,993,735 |
| 3 | $23,488,167 | -$688,161 | -$2,015,940 | $16,597,382 | $6,890,784 |
| 4 | $24,192,812 | -$705,207 | -$2,033,029 | $16,369,832 | $7,822,980 |
| 5 | $24,918,596 | -$722,674 | -$2,050,539 | $16,126,655 | $8,791,941 |
| 6 | $25,666,154 | -$740,573 | -$2,068,483 | $15,866,779 | $9,799,375 |
| 7 | $26,436,139 | -$758,914 | -$2,086,870 | $15,589,057 | $10,847,081 |
| 8 | $27,229,223 | -$777,708 | -$2,105,712 | $15,292,264 | $11,936,959 |
| 9 | $28,046,100 | -$796,967 | -$2,125,019 | $14,975,090 | $13,071,010 |
| 10 | $28,887,483 | -$816,702 | -$2,144,803 | $14,636,134 | $14,251,348 |
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.