OFF_MARKETRisky Deal4 days on market

8801 SW 21st St

8801 SW 21st St, Miami, FL 33165, Miami, FL 33165
$680,000
Zestimate®:$649,600

Listing Price

Property image 1
8801 SW 21st St, Miami, FL 33165
Loc: Miami, FL
Days Listed
4
Tax Assessed
$523k
Zestimate®
$650k
Market Rate
Lot Size
8,000 sqft
Rent Estimate
$2,665/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.

7

Everglades K-8 Center

PK-8
0.6 mi away
5

Miami Coral Park Senior High School

9-12
0.5 mi away
6

Rockway Middle School

6-8
0.7 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
3.13%
Total ROI
5.3%
Cash Flow
$-1,663/mo
DSCR
0.52
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
2026-03-04Price change$680,000$552
2026-01-12Listed for sale$715,000$580
2021-11-15Sold$427,000$346
2021-09-27Contingent$425,000$345
2021-09-27Listed for sale$425,000$345

Tax History

YearProperty TaxTax Assessment
2024$6,824.8$399,323
2023$6,515.72$387,693
2022$6,289.39$376,401
2021$1,367.7$136,728
2020$1,362.81$134,841
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,233
Built
1958
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: $680,000Rent Basis: Observed Comp Model ($2,665/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $340/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.27%

NOI: $15,422/yr

Cash-on-Cash Yield
-17.2%

On $156,400 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+8.1%

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)-$427/mo
Homeowner / Hazard Insurance-$340/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$267/mo
Property Management (8% of rent)-$213/mo
Total Pure Operating Expenses-$1,380/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,665/mo
Less: Operating Expenses-$1,380/mo
Net Operating Income (NOI)+$1,285/mo
Less: Debt Service (30yr @ 6.75%)-$3,528/mo
Net Cash Flow
$-2,243/mo
$-26,919/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.