1609 NW 82nd St, Miami, FL 33147

3 bd · 3 ba · built 2027 · Miami · TOWNHOMES·source listing ↗

$469,900

rent, three ways

OnePercent model (vv1)$3,434/mo

p10–p90 confidence band

HUD Fair Market Rent · 33147 · 3BR$2,760/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexRelatively Moderate FEMA NRI

Median household income$50,704

Median area rent$1,486/mo

Median home value$381,000

the verdict

0.73%vs 0.9% target

financing: 20% down · — (FRED, live) · 30yr

$469,900

0.73% · rent $3,434

Intrinsic value · income approach

$551,564

15% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.