Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,099,000

Sold
7825 SW 133rd Ter, Pinecrest, FL 33156
3 Beds
2 Baths
2,282 Square Feet
0.35 Acres Lot
Built in 1959
Sold
Units n/a
Checked: 13 hours ago
Updated: Apr 24, 2025 at 11:24PM

Investment Summary


Monthly Cash Flow
-$2,368
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

Property Description


0.35 Acres Lot
Built in 1959
Sold
Units n/a

Come and tour this gorgeous Pinecrest gem! Exceptional opportunity with the perfect layout and ready to be made into your dream 2022 home. Tropical single story estate combines indoor-outdoor living to create light, airy spaces. Many details have already been completed such as: Roof was done in 2019 along with Termite tenting. Over sized 2 car garage updated with hurricane-impact garage door was installed in 2022. Both driveways were freshly paved in 2022. A/C is from 2018. Pool interior was resurfaced in 2020 along with new pool screens. Make this your forever home.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: CircularDriveway, Driveway
  • Details: Circular Driveway, Driveway
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 0
  • # of Stories: 1

Exterior Features

  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 2050150140160
  • Lot Size: 15456 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Detached, OneStory
  • Year Built: 1959

Tax Information

  • Annual Tax: $10,689

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Miami Dade

Listing Details


Listed by:
Andres Rodriguez
Enkasa, Inc.
(305) 582-9855

Source:
MIAMI REALTORS MLS
MLS#: A11204797
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$2,368
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

Purchase Details

Find an Agent

Purchase price:
$1,099,000
Amount financed:
-$879,200
Down payment:
$219,800
Closing costs:
$32,970
Rehab costs:
$0
Initial cash invested:
$252,770
Square feet:
2,282
Cost per square foot:
$482
Monthly rent per square foot:
$2.72

Financing Details

Find a Lender

Loan amount:
$879,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$5,755
Property tax:
$891
Insurance:
$434
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,080

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$6,200 $74,400
Vacancy loss: (6%)
6% -$372 -$4,464
Operating income:
$5,828 $69,936

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$891-$10,689
Insurance: (7%)
7%-$434-$5,208
Property management: (8%)
8%-$496-$5,952
Repairs & maintenance: (5%)
5%-$310-$3,720
Capital expenditures: (5%)
5%-$310-$3,720
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (39%)
39%-$2,441-$29,289

Cash Flow


Monthly Yearly
Net operating income:
$3,387 $40,644
Mortgage payments:
-$5,755 -$69,060
Cash flow:
$2,368 $28,416