10960 SW 25th St, Miami, FL 33165

4 bd · 2 ba · 2,016 sqft · built 1981 · Miami · SINGLE_FAMILY·source listing ↗

$640,000

rent, three ways

OnePercent model (vv1)$4,470/mo

p10–p90 confidence band

HUD Fair Market Rent · 33165 · 4BR

$3,800/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$85,200

Median area rent$1,895/mo

Median home value$519,700

the verdict

0.70%vs 1.0% target

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

$640,000

0.70% · rent $4,470

Intrinsic value · income approach

$860,919

26% 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.