15619 SW 73rd Cir Ter Unit 10-9
Miami, FL 33193 · condos · For Sale · 121 days on market
Asking price$250,000
2 beds 2 baths 825 sqft
Suggested offer$233,401$16,599 above the est. market value of $233,401.
View on Realtor.com →Listed by John Sacristan · London Foster Realty
Typecondos
Built1983
Price / sqft$303
Est. value (own analysis)$233,401
Rent estimate (own analysis)$2,200/mo
HOA$380/mo
Wind10/10Extreme$Heat10/10ExtremeAir2/10MinorWildfire2/10MinorFlood1/10minimal$
1 / 10
Show every detail
Statusfor_sale
Listed date2026-05-04
Removed date—
MLSMiamiMLS #A12012512
Coordinates25.69787, -80.44608
Address15619 SW 73rd Cir Ter Unit 10-9
CityMiami
StateFL
Zip33193
Listing ID9950769523
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33193)
Typical home value (ZHVI)$445,241
Typical rent (ZORI)$2,377/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 | $250,000 |
| Down payment (20.0%) | $50,000 |
| Loan amount | $200,000 |
| Closing costs (5.0%) | $12,500 |
| Total cash to close | $62,500 |
| Income | |
| Rent (comp-derived) | $2,200$26,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,024$24,288 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $396$4,750 |
| Insurance (est. scaled by flood & wind risk) | $250$3,000 |
| HOA dues | $380$4,560 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $110$1,320 |
| Total operating expenses | $1,136$13,630 |
| 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) | $110$1,320 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 2 | 1 | 796 | $1,850 | 2026-08-21 | — | |
| condos | 2 | 2 | 1,000 | $2,000 | 2026-08-21 | — | |
| condos | 2 | 2 | 827 | $2,150 | 2026-08-20 | — | |
| condos | 2 | 2 | 896 | $2,300 | 2026-08-20 | — | |
| condos | 2 | 2 | 750 | $2,400 | 2026-08-20 | — | |
| condos | 2 | 2 | 866 | $2,100 | 2026-08-19 | — | |
| condos | 2 | 2 | 1,074 | $2,250 | 2026-08-18 | — | |
| condos | 2 | 1 | 721 | $2,400 | 2026-08-18 | — | |
| condos | 2 | 2 | 1,000 | $2,600 | 2026-08-18 | — | |
| condos | 2 | 2 | 1,090 | $2,200 | 2026-08-17 | — | |
| condos | 2 | 1 | 867 | $2,250 | 2026-08-17 | — | |
| condos | 2 | 2 | 750 | $2,000 | 2026-08-15 | — | |
| condos | 2 | 2 | 880 | $2,300 | 2026-08-28 | — | |
| apartment | 2 | 2 | 800 | $2,450 | 2026-08-12 | — | |
| condos | 2 | 2 | 760 | $2,200 | 2026-08-12 | — | |
| condos | 2 | 2 | 912 | $2,050 | 2026-08-10 | — | |
| condos | 2 | 2 | 917 | $2,200 | 2026-08-09 | — | |
| condos | 2 | 2 | 800 | $2,200 | 2026-08-06 | — | |
| condos | 2 | 2 | 887 | $2,250 | 2026-07-24 | — | |
| condos | 2 | 2 | 896 | $2,100 | 2026-07-23 | — | |
| condos | 2 | 2 | 866 | $2,200 | 2026-07-21 | — | |
| condos | 2 | 2 | 825 | $2,100 | 2026-07-18 | — | |
| condos | 2 | 2 | 912 | $2,000 | 2026-07-15 | — | |
| apartment | 2 | 1 | 867 | $2,200 | 2026-07-13 | — | |
| condos | 2 | 1 | 784 | $1,900 | 2026-07-13 | — | |
| condos | 2 | 3 | 1,060 | $2,200 | 2026-07-11 | — | |
| apartment | 2 | 2 | 896 | $2,200 | 2026-07-11 | — | |
| condos | 2 | 2 | 944 | $2,350 | 2026-07-09 | — | |
| condos | 2 | 2 | 968 | $2,200 | 2026-07-09 | — | |
| condos | 2 | 2 | 895 | $2,350 | 2026-07-08 | — | |
| condos | 2 | 3 | 1,060 | $2,500 | 2026-07-20 | — | |
| condos | 2 | 2 | 1,000 | $2,200 | 2026-07-07 | — | |
| condos | 2 | 2 | 944 | $2,000 | 2026-07-02 | — | |
| condos | 2 | 2 | 827 | $2,250 | 2026-07-01 | — | |
| condos | 2 | 1 | 828 | $2,195 | 2026-06-30 | — | |
| condos | 2 | 2 | 840 | $2,600 | 2026-06-25 | — | |
| condos | 2 | 2 | 1,074 | $2,000 | 2026-06-12 | — | |
| condos | 2 | 2 | 896 | $2,200 | 2026-06-12 | — | |
| condos | 2 | 2 | 1,050 | $2,100 | 2026-06-12 | — | |
| condos | 2 | 2 | 912 | $2,000 | 2026-06-10 | — | |
| condos | 2 | 2 | 896 | $2,200 | 2026-06-08 | — | |
| apartment | 2 | 2 | 912 | $1,980 | 2026-06-08 | — | |
| condos | 2 | 2 | 1,097 | $2,300 | 2026-05-29 | — | |
| apartment | 2 | 2 | 887 | $2,150 | 2026-05-19 | — | |
| apartment | 2 | 1 | 828 | $2,000 | 2026-05-18 | — | |
| apartment | 2 | 1 | 721 | $2,075 | 2026-05-13 | — | |
| condos | 2 | 2 | 862 | $1,975 | 2026-08-04 | — | |
| apartment | 2 | 2 | 1,090 | $2,250 | 2026-08-04 | — | |
| condos | 2 | 2 | 750 | $2,150 | 2026-08-04 | — | |
| condos | 2 | 1 | 867 | $2,250 | 2026-08-04 | — | |
| condos | 2 | 1 | 796 | $2,100 | 2026-07-30 | — | |
| condos | 2 | 1 | 900 | $2,350 | 2026-07-28 | — | |
| condos | 2 | 3 | 824 | $2,300 | 2026-07-28 | — | |
| condos | 2 | 1 | 867 | $2,075 | 2026-08-24 | — | |
| apartment | 2 | 1 | 784 | $2,150 | 2026-08-24 | — | |
| condos | 2 | 3 | 1,060 | $2,400 | 2026-04-01 | — | |
| apartment | 2 | 3 | 824 | $2,350 | 2026-03-22 | — | |
| condos | 2 | 2 | 820 | $2,400 | — | — | |
| apartment | 2 | 2 | 810 | $2,300 | — | — | |
| apartment | 2 | 2 | 810 | $2,300 | — | — | |
| apartment | 2 | 2 | 810 | $2,300 | — | — | |
| apartment | 2 | 2 | 810 | $2,300 | — | — | |
| apartment | 2 | 3 | 824 | $2,250 | 2026-08-28 | — | |
| condos | 2 | 3 | 824 | $2,450 | 2026-08-27 | — | |
| condos | 2 | 2 | 768 | $2,200 | 2026-08-27 | — | |
| condos | 2 | 2 | 950 | $2,100 | 2026-08-26 | — | |
| apartment | 2 | 1 | 784 | $2,100 | 2026-08-25 | — | |
| condos | 2 | 2 | 862 | $1,975 | 2026-08-26 | — | |
| condos | 2 | 2 | 887 | $2,000 | 2026-08-25 | — | |
| condos | 2 | 1 | 867 | $2,200 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,100 | $2,200 | 2026-08-26 | — | |
| condos | 2 | 1 | 965 | $2,300 | 2026-08-31 | — | |
| apartment | 2 | 2 | 1,000 | $2,350 | 2026-09-01 | — | |
| condos | 2 | 2 | 1,000 | $2,300 | 2026-09-01 | — |
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 |
|---|---|---|---|---|---|---|
| 14951 SW 82nd Ln Unit 17-402 | condos | 2 | 2 | 912 | $275,000 | 2026-08-20 |
| 15328 SW 72 St Unit 8-14 | condos | 2 | 2 | 750 | $249,900 | 2026-08-15 |
| 7640 SW 153rd Ct Apt 102 | condos | 2 | 2 | 880 | $160,000 | 2026-08-12 |
| 15355 SW 76th Ter Apt 106 | condos | 2 | 2 | 880 | $296,000 | 2026-08-03 |
| 8655 SW 152nd Ave Apt 145 | condos | 2 | 2 | 1,030 | $300,000 | 2026-07-24 |
| 15520 SW 80th St Unit B301 | condos | 2 | 1 | 867 | $230,000 | 2026-07-17 |
| 8275 SW 152nd Ave Unit D416 | condos | 2 | 2 | 1,074 | $210,000 | 2026-07-16 |
| 14901 SW 82nd Ter Unit 1-207 | condos | 2 | 2 | 1,130 | $270,000 | 2026-07-10 |
| 6911 SW 147th Ave Apt 1G | condos | 2 | 2 | 1,330 | $257,000 | 2026-07-06 |
| 14900 SW 82nd Ter Unit 14-205 | condos | 2 | 2 | 1,130 | $279,900 | 2026-07-02 |
| 15421 SW 81st Cir Ln Apt 28 | condos | 2 | 2 | 1,050 | $255,000 | 2026-06-30 |
| 6444 SW 152nd Circle Pl Unit 12-44 | condos | 2 | 1 | 845 | $310,000 | 2026-06-18 |
| 7670 SW 152nd Ave Unit 1-202 | condos | 2 | 2 | 768 | $230,000 | 2026-06-12 |
| 15235 SW 64th Ter Unit 9-35 | condos | 2 | 2 | 840 | $315,000 | 2026-05-29 |
| 15645 SW 82nd Cir Ln Unit 7-5 | condos | 2 | 2 | 1,050 | $270,000 | 2026-05-29 |
| 7668 SW 152nd Ave Unit 2-107 | condos | 2 | 2 | 768 | $250,000 | 2026-05-22 |
| 6476 SW 152nd Circle Pl Unit 14-76 | condo_townhome_rowhome_coop | 2 | 2 | 840 | $295,000 | 2026-05-21 |
| 15480 SW 82nd Ln Apt 228 | condos | 2 | 2 | 1,000 | $278,000 | 2026-05-18 |
| 8610 SW 149th Ave Apt 501 | condos | 2 | 2 | 1,055 | $270,000 | 2026-05-14 |
| 15619 SW 73rd Cir Ter Unit 10-4 | condos | 2 | 2 | 825 | $235,000 | 2026-05-13 |
| 15342 SW 72nd St Unit 17-24 | condos | 2 | 2 | 750 | $262,000 | 2026-05-01 |
| 14921 SW 80th St Apt 219 | condos | 2 | 2 | 900 | $243,000 | 2026-04-30 |
| 6795 SW 152nd Ct Unit 37-95 | condos | 2 | 1 | 845 | $342,000 | 2026-04-29 |
| 8660 SW 149th Ave Apt 208 | condos | 2 | 2 | 1,055 | $324,500 | 2026-04-27 |
| 15620 SW 80th St Unit H203 | condos | 2 | 2 | 896 | $255,000 | 2026-04-24 |
| 15655 SW 82nd Cir Ln Unit 5-12 | condos | 2 | 2 | 1,280 | $285,000 | 2026-04-16 |
| 15330 SW 72nd St Unit 7-21 | condos | 2 | 2 | 750 | $260,000 | 2026-04-13 |
| 15675 SW 82nd Cir Ln Unit 3-3 | condos | 2 | 2 | 840 | $185,000 | 2026-04-10 |
| 15348 SW 72nd St Unit 23-12 | condos | 2 | 2 | 750 | $250,000 | 2026-04-03 |
| 15221 SW 80th St Apt 313 | condos | 2 | 2 | 877 | $235,000 | 2026-03-13 |
| 15231 SW 80th St Apt 410 | condos | 2 | 2 | 877 | $220,000 | 2026-03-10 |
| 15530 SW 80th St Unit C301 | condos | 2 | 2 | 896 | $255,000 | 2026-03-05 |
| 8000 SW 149th Ave Apt A201 | condos | 2 | 2 | 827 | $220,000 | 2026-03-04 |
| 14719 SW 84th Ter | condo_townhome_rowhome_coop | 2 | 1 | 1,024 | $420,000 | 2026-03-02 |
| 8002 SW 149th Ave Apt B304 | condos | 2 | 2 | 827 | $235,000 | 2026-02-27 |
| 8002 SW 149th Ave Apt B118 | condos | 2 | 1 | 721 | $230,000 | 2026-02-26 |
| 15410 SW 74th Cir Ct Apt 1303 | condos | 2 | 3 | 1,190 | $335,000 | 2026-02-06 |
| 15408 SW 85th Ter Unit 184 | condos | 2 | 2 | 948 | $309,000 | 2026-02-06 |
| 7670 SW 152nd Ave Unit 1-201 | condos | 2 | 2 | 768 | $239,000 | 2026-01-23 |
| 8330 SW 154th Ave Apt 39 | condos | 2 | 3 | 1,385 | $335,000 | 2026-01-09 |
| 8109 SW 151st Ave Unit 313 | condos | 2 | 2 | 1,097 | $325,000 | 2026-01-07 |
| 8275 SW 152nd Ave Unit D308 | condos | 2 | 1 | 828 | $205,000 | 2026-01-06 |
| 8255 SW 152nd Ave Unit E308 | condos | 2 | 1 | 828 | $210,000 | 2026-01-05 |
| 8002 SW 149th Ave Apt B205 | condos | 2 | 2 | 827 | $180,000 | 2025-12-22 |
| 15428 SW 85th Ter Unit 189 | condos | 2 | 2 | 775 | $283,000 | 2025-12-16 |
| 15675 SW 74th Circle Dr Apt 14 | condos | 2 | 2 | 1,000 | $264,000 | 2025-11-21 |
| 15665 SW 82nd Cir Ln Unit 4-15 | condos | 2 | 2 | 1,000 | $255,000 | 2025-11-10 |
| 15434 SW 85th Ln Unit 154 | condos | 2 | 2 | 948 | $300,000 | 2025-11-06 |
| 14915 SW 80th St Apt 111 | condos | 2 | 2 | 1,090 | $307,000 | 2025-11-03 |
| 8301 SW 157th Ave Apt 205 | condos | 2 | 2 | 1,230 | $250,000 | 2025-10-29 |
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 |
|---|---|---|---|---|---|---|
| 8002 SW 149th Ave Apt B411 | condos | 2 | 2 | 866 | $234,000 | — |
| 7407 SW 152nd Ave Unit 4-103 | condos | 2 | 1 | 784 | $236,500 | — |
| 8205 SW 152nd Ave Unit F306 | condos | 2 | 2 | 1,074 | $224,800 | — |
| 7366 SW 152nd Ave Unit 103 | townhomes | 2 | 3 | 1,050 | $340,000 | — |
| condos | 2 | 2 | 800 | $290,000 | — | |
| 8004 SW 149th Ave Apt C216 | condos | 2 | 2 | 827 | $245,000 | — |
| 8000 SW 149th Ave Apt A411 | condos | 2 | 2 | 866 | $235,000 | — |
| 8397 SW 147th Pl | condo_townhome_rowhome_coop | 2 | 2 | 1,115 | $529,900 | — |
10-year hold projection
IRR4.0%
Equity multiple1.64x
Total return (10yr)$72,465
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $257,500 | $10,658 | -$6,085 | $197,832 | $59,668 |
| 2 | $265,225 | $11,046 | -$5,730 | $195,514 | $69,711 |
| 3 | $273,182 | $11,447 | -$5,363 | $193,038 | $80,144 |
| 4 | $281,377 | $11,862 | -$4,982 | $190,391 | $90,986 |
| 5 | $289,819 | $12,291 | -$4,589 | $187,563 | $102,255 |
| 6 | $298,513 | $12,735 | -$4,181 | $184,541 | $113,972 |
| 7 | $307,468 | $13,195 | -$3,759 | $181,311 | $126,158 |
| 8 | $316,693 | $13,669 | -$3,323 | $177,859 | $138,834 |
| 9 | $326,193 | $14,160 | -$2,871 | $174,170 | $152,023 |
| 10 | $335,979 | $14,668 | -$2,403 | $170,228 | $165,751 |
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.