8819 Dickens Ave
Surfside, FL 33154 · single_family · For Sale · 17 days on market
Asking price$2,085,000
4 beds 3 baths 1,469 sqft
Suggested offer$1,814,670$270,330 above the est. market value of $1,814,670.
View on Realtor.com →Listed by Omar Sanchez Rabago · EXP Realty, LLC
Typesingle_family
Built1951
Price / sqft$1419
Est. value (own analysis)$1,814,670
Rent estimate (own analysis)$8,950/mo
HOANone
Wind10/10Extreme$Heat10/10ExtremeFlood9/10extreme$Air2/10MinorWildfire1/10Minimal
1 / 32
Show every detail
Statusfor_sale
Listed date2026-08-16
Removed date—
MLSMiamiMLS #A12072080
Coordinates25.87345, -80.12539
Address8819 Dickens Ave
CitySurfside
StateFL
Zip33154
Listing ID9916158662
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33154)
Typical home value (ZHVI)$1,230,561
Typical rent (ZORI)$4,738/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 | $2,085,000 |
| Down payment (20.0%) | $417,000 |
| Loan amount | $1,668,000 |
| Closing costs (5.0%) | $104,250 |
| Total cash to close | $521,250 |
| Income | |
| Rent (comp-derived) | $8,950$107,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $8,234$98,808 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $3,301$39,615 |
| Insurance (est. scaled by flood & wind risk) | $3,058$36,696 |
| HOA dues | $0$0 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $448$5,370 |
| Total operating expenses | $6,807$81,681 |
| 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) | $448$5,370 |
| 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 | 1,743 | $15,950 | 2026-08-21 | — | |
| single_family | 4 | 3 | 1,900 | $9,500 | 2026-08-06 | — | |
| single_family | 4 | 3 | 1,966 | $8,950 | 2026-06-08 | — | |
| single_family | 4 | 3 | 1,851 | $7,400 | 2026-03-11 | — | |
| single_family | 4 | 3 | 1,966 | $8,950 | — | — |
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 |
|---|---|---|---|---|---|---|
| 10121 E Broadview Dr | single_family | 4 | 3 | 2,848 | $6,150,000 | 2026-05-18 |
| 9073 Dickens Ave | single_family | 4 | 3 | 3,457 | $2,300,000 | 2026-05-13 |
| 220 Bal Bay Dr | single_family | 4 | 6 | 3,117 | $31,000,000 | 2026-05-07 |
| 8858 Garland Ave | single_family | 4 | 3 | 2,201 | $2,200,000 | 2026-04-08 |
| 1231 96th St | single_family | 4 | 4 | 3,458 | $3,200,000 | 2025-11-17 |
| 10301 E Broadview Dr | single_family | 4 | 4 | 3,966 | $9,470,000 | 2025-11-07 |
| 9280 Harding Ave | single_family | 4 | 2 | 1,737 | $1,300,000 | 2025-10-27 |
| 1251 94th St | single_family | 4 | 3 | 3,059 | $4,500,000 | 2025-10-20 |
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 |
|---|---|---|---|---|---|---|
| 9705 Collins Ave Unit 501N | condos | 4 | 4 | 3,524 | $6,250,000 | — |
| 8950 Harding Ave | single_family | 4 | 3 | 1,917 | $1,599,000 | — |
| 9156 Froude Ave | single_family | 4 | 2 | 1,967 | $1,595,000 | — |
| 1000 99th St Unit 14 | townhomes | 4 | 5 | 2,519 | $1,750,000 | — |
| 9450 E Broadview Dr | single_family | 4 | 4 | 3,435 | $4,700,000 | — |
| 9172 Carlyle Ave | single_family | 4 | 3 | 2,239 | $3,495,000 | — |
| 10155 Collins Ave Apt 202 | condos | 4 | 5 | 3,300 | $5,375,000 | — |
| 9033 Emerson Ave | single_family | 4 | 4 | 2,267 | $3,560,000 | — |
10-year hold projection
IRR-5.0%
Equity multiple0.16x
Total return (10yr)-$163,454
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $2,147,550 | $17,127 | -$116,871 | $1,649,915 | $497,635 |
| 2 | $2,211,977 | $18,049 | -$116,083 | $1,630,588 | $581,388 |
| 3 | $2,278,336 | $19,009 | -$115,261 | $1,609,934 | $668,401 |
| 4 | $2,346,686 | $20,009 | -$114,402 | $1,587,862 | $758,824 |
| 5 | $2,417,086 | $21,049 | -$113,507 | $1,564,274 | $852,812 |
| 6 | $2,489,599 | $22,131 | -$112,573 | $1,539,066 | $950,533 |
| 7 | $2,564,287 | $23,257 | -$111,599 | $1,512,127 | $1,052,160 |
| 8 | $2,641,216 | $24,428 | -$110,583 | $1,483,339 | $1,157,877 |
| 9 | $2,720,452 | $25,647 | -$109,524 | $1,452,573 | $1,267,879 |
| 10 | $2,802,066 | $26,914 | -$108,421 | $1,419,694 | $1,382,371 |
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.