Come see this beautifully maintained townhome located in a quiet, family friendly neighborhood. Located mins from the turnpike, shops, and eateries. This home has recently installed recessed lighting throughout the home, covered outdoor patio (2023), outdoor shed, New inside AC unit (2023), and a power generator connection for the entire house. Perfect for first time home buyers, investors, or a small family. A must see. Don't miss out on the opportunity to make this house your home.
SourceResearched via a live provider lookup, cached 2026-08-31
Annual property tax
Year
Assessed value
Tax paid
2025
$247,200
$4,887
2024
$247,200
$3,942
2023
$225,000
$3,698
2022
$72,634
$1,084
2021
$70,519
$1,067
2020
$69,546
$1,064
2019
$67,983
$1,055
2018
$66,716
$1,008
2017
$65,344
$1,009
2016
$64,000
$988
2015
$26,060
$1,108
2014
$23,691
$1,043
2013
$21,538
$902
2012
$19,580
$801
2011
$24,470
$896
2010
$24,470
$939
2009
$69,910
$1,759
2008
$117,537
$2,627
2007
$130,487
$2,861
Real multi-year tax history from a live provider lookup.
Listings history
Date
Event
Price
2025-10-01
Listing removed
—
2025-08-12
Price Changed for rent
$2,800
2025-07-16
Listing removed
—
2025-07-14
Price Changed for rent
$2,900
2025-07-01
Listed for rent
$3,000
2025-06-25
Listed for rent
$3,000
2024-03-29
Sold
$310,000
2015-05-08
Listing removed
$95,000
2015-01-27
Listed
$95,000
2011-05-25
Sold
$22,000
2011-03-08
Listed
$19,900
2005-07-22
Sold
$135,000
2002-08-20
Sold
$52,500
1999-12-20
Sold
$70,000
1986-12-01
Sold
$56,000
Real listing/price/sale history from a live provider lookup.
Underwriting below uses your manually entered purchase price — not a current asking price, since this property isn't listed for sale.
Underwriting (buy-and-hold, default assumptions)
Acquisition (one-time, not monthly/yearly)
Purchase price
$310,000
Down payment (3.5%, manually entered)
$10,850
Loan amount
$299,150
Closing costs (5.0%, manually entered)
$15,500
Total cash to close
$26,350
Income
Rent (manually entered)
$2,800$33,600
Vacancy loss (0.0%, manually entered)
Effective gross income
$2,800$33,600
Operating expenses
Property tax (manually entered)
$407$4,887
Insurance (manually entered)
$196$2,347
HOA dues
$170$2,040
Management (0.0% of EGI, manually entered)
$0$0
Maintenance (0.0% of GSR, manually entered)
$0$0
Total operating expenses
$773$9,274
Net operating income (NOI)
Debt service & reserves
Debt service (5.75%, manually entered, 30yr amortizing)
CapEx reserve (0.0% of GSR, manually entered)
$0$0
Mortgage insurance (PMI) (0.75% of loan, placeholder — down payment below 20%)
$187$2,244
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
1,456
$3,200
—
—
single_family
3
2
1,581
$2,365
2026-05-14
—
single_family
3
2
1,446
$2,200
2026-06-02
—
single_family
3
2
1,260
$2,250
2026-05-01
—
single_family
3
2
1,543
$2,400
2026-03-07
—
single_family
3
2
1,535
$2,750
2026-07-25
—
single_family
3
2
1,430
$2,799
2026-07-02
—
single_family
3
2
1,553
$2,999
2026-07-10
—
single_family
3
3
1,507
$2,500
2026-06-26
—
single_family
3
2
1,313
$2,600
2026-06-08
—
single_family
3
2
1,225
$3,300
2026-08-21
—
single_family
3
2
1,288
$2,600
2026-06-11
—
single_family
3
2
1,488
$2,690
2026-06-19
—
single_family
3
2
1,270
$2,800
2026-05-15
—
single_family
3
2
1,424
$3,850
2026-08-26
—
single_family
3
2
1,610
$3,100
2026-08-10
—
single_family
3
1
1,216
$2,800
2026-06-29
—
single_family
3
2
1,507
$3,300
2026-08-25
—
single_family
3
2
1,456
$3,000
2026-03-25
—
single_family
3
2
1,408
$2,600
2026-05-29
—
single_family
3
1
1,104
$2,800
2026-07-04
—
single_family
3
2
1,351
$3,400
2026-08-20
—
single_family
3
3
1,610
$2,800
2026-01-06
—
single_family
3
2
1,200
$2,800
2026-08-13
—
single_family
3
1
1,620
$3,000
2026-08-19
—
single_family
3
2
1,552
$2,650
2026-08-03
—
single_family
3
3
1,456
$2,700
2026-07-28
—
single_family
3
3
1,428
$2,700
2026-06-29
—
single_family
3
2
1,386
$3,400
2026-08-17
—
single_family
3
2
1,542
$3,300
2026-07-31
—
single_family
3
2
1,327
$3,800
2026-08-03
—
single_family
3
2
1,456
$3,100
2026-04-13
—
single_family
3
3
1,393
$2,300
—
—
single_family
3
3
1,331
$2,600
—
—
single_family
3
3
1,432
$2,350
—
—
single_family
3
3
1,393
$2,600
—
—
single_family
3
3
1,428
$2,700
—
—
single_family
3
3
1,363
$2,900
—
—
single_family
3
3
1,509
$3,200
—
—
single_family
3
2
1,426
$2,900
—
—
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.
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.
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.
10-year hold projection
IRR25.8%
Equity multiple7.30x
Total return (10yr)$206,469
Year
Property value
NOI
Cash flow
Loan balance
Equity
1
$319,300
$24,326
$1,133
$295,302
$23,998
2
$328,879
$25,102
$1,909
$291,226
$37,653
3
$338,745
$25,903
$2,710
$286,910
$51,835
4
$348,908
$26,729
$3,536
$282,339
$66,569
5
$359,375
$27,580
$4,388
$277,498
$81,877
6
$370,156
$28,459
$5,266
$272,371
$97,785
7
$381,261
$29,365
$6,172
$266,942
$114,319
8
$392,699
$30,300
$7,107
$261,192
$131,507
9
$404,480
$31,264
$8,071
$255,103
$149,377
10
$416,614
$32,258
$9,066
$248,654
$167,960
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.