2874 SE 15th Rd, Homestead, FL 33035

3 bd · 3 ba · 1,302 sqft · built 2005 · Homestead · CONDOS·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,217/mo

p10–p90 confidence band

HUD Fair Market Rent · 33035 · 3BR$3,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Miami-Dade

Flood risk indexVery High FEMA NRI

Median household income$68,354

Median area rent$1,958/mo

Median home value$364,200

the verdict

0.99%vs 0.8% target

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

$225,000

0.99% · rent $2,217

Intrinsic value · income approach

$306,564

27% 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.