OFF_MARKETExcellent Deal9 days on market

2020 SW 127th Ct

2020 SW 127th Ct, Miami, FL 33175, Miami, FL 33175
$535,000
Zestimate®:$544,600$9,600 Under Market

Listing Price

Property image 1
2020 SW 127th Ct, Miami, FL 33175
Loc: Miami, FL
Days Listed
9
Tax Assessed
$436k
Zestimate®
$545k
2% Under Valued
Lot Size
7,854 sqft
Rent Estimate
$2,495/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.

9

Zora Neale Hurston Elementary School

PK-5
0.4 mi away
5

W. R. Thomas Middle School

6-8
0.4 mi away
4

G. Holmes Braddock Senior High School

PK,9-12
2 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
7.44%
Total ROI
26.8%
Cash Flow
$610/mo
DSCR
1.23
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
2026-03-26Sold$550,000$622
2026-03-12Contingent$535,000$605
2026-02-27Listed for sale$535,000$605
2025-09-04Listing removed$2,800$3
2025-08-28Price change$2,800$3
2025-08-09Listed for rent$2,900$3

Tax History

YearProperty TaxTax Assessment
2025$8,165.06$436,400
2024$8,167.49$436,400
2023$1,390.74$130,747
2022$1,313.37$126,939
2021$1,300.73$123,242
2020$1,296.27$121,541
2019$1,278.54$118,809
2018$1,202.14$116,594
2017$1,202.14$114,196
2016$1,201.72$111,848
2015$1,178.58$111,071
2014$1,213.33$110,190
2013$1,246.57$108,562
2012$1,246.57$106,748
2011$1,198.03$103,639
2010$1,197.64$102,108
2009$1,600$99,424
2007$1,798.34$71,433
2006$1,845$0
2005$1,845$0
2004$1,809.55$0
2003$1,687.79$0
2002$1,629.75$0
2001$1,629.75$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
884
Built
1965
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: $535,000Rent Basis: Observed Comp Model ($2,495/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $268/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.91%

NOI: $15,561/yr

Cash-on-Cash Yield
-14.4%

On $123,050 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.1%

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)-$356/mo
Homeowner / Hazard Insurance-$268/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$250/mo
Property Management (8% of rent)-$200/mo
Total Pure Operating Expenses-$1,198/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,495/mo
Less: Operating Expenses-$1,198/mo
Net Operating Income (NOI)+$1,297/mo
Less: Debt Service (30yr @ 6.75%)-$2,776/mo
Net Cash Flow
$-1,479/mo
$-17,751/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.