12633 SW 224th St, Miami, FL 33170

4 bd · 2 ba · 1,572 sqft · built 2002 · Miami · SINGLE_FAMILY·source listing ↗

$600,000

rent, three ways

OnePercent model (vv1)$4,549/mo

p10–p90 confidence band

HUD Fair Market Rent · 33170 · 4BR$3,370/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$73,958

Median area rent$1,578/mo

Median home value$474,400

the verdict

0.76%vs 1.0% target

wide confidence band

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

$600,000

0.76% · rent $4,549

Intrinsic value · income approach

$762,173

21% 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.