OFF_MARKETRisky Deal10 days on market

10720 SW 55th Ter

10720 SW 55th Ter, Miami, FL 33165, Miami, FL 33165
$590,000
Zestimate®:$565,200

Listing Price

Property image 1
10720 SW 55th Ter, Miami, FL 33165
Loc: Miami, FL
Days Listed
10
Tax Assessed
$430k
Zestimate®
$565k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$2,855/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Cypress Elementary School

PK-8
0.6 mi away
5

Southwest Miami Senior High School

9-12
1.8 mi away
6

Riviera Middle School

6-8
0.6 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Miami, FL Investment Analysis (2026)

Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%

Open Miami Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.16%
Total ROI
27.5%
Cash Flow
$-1,509/mo
DSCR
0.51
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-17Sold$570,000$484
2026-02-26Listed for sale$590,000$501

Tax History

YearProperty TaxTax Assessment
2025$2,254.83$135,020
2024$2,193.35$131,215
2023$1,988.64$127,394
2022$1,970.49$123,684
2021$1,914.58$120,082
2020$1,891.92$118,425
2019$1,824.9$113,926
2018$1,741.09$111,802
2017$1,741.09$109,503
2016$1,708.37$107,251
2015$1,689.51$106,506
2014$1,712.37$105,661
2013$1,637.74$104,100
2012$1,637.74$102,360
2011$1,600.57$99,379
2010$1,655.08$97,911
2009$1,522.99$95,337
2007$1,722.31$67,468
2006$1,761.79$0
2005$1,761.79$0
2004$1,727.43$0
2003$1,608.64$0
2002$1,552.57$0
2001$1,552.57$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,177
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $590,000Rent Basis: Observed Comp Model ($2,855/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.16%

NOI: $18,629/yr

Cash-on-Cash Yield
-13.3%

On $135,700 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.5%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$351/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,303/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,855/mo
Less: Operating Expenses-$1,303/mo
Net Operating Income (NOI)+$1,552/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-1,509/mo
$-18,108/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

10720 SW 55th Ter | Miami, FL | Haven AI Analysis | Haven by ScoutHavens