OFF_MARKETExcellent Deal26 days on market

6554 SW 114th Pl #E74

6554 SW 114th Pl #E74, Miami, FL 33173, Miami, FL 33173
$379,900

Listing Price

Property image 1
6554 SW 114th Pl #E74, Miami, FL 33173
Loc: Miami, FL
Days Listed
26
Tax Assessed
$304k
Type
townhouse

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

Sunset Park Elementary School

PK-5
1.7 mi away
8

Glades Middle School

6-8
2 mi away
4

Miami Killian Senior High School

9-12
3.1 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
7.36%
Total ROI
26.5%
Cash Flow
$410/mo
DSCR
1.21
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
2026-02-25Listed for sale$379,900$290
2026-02-21Pending sale$379,900$290
2026-02-10Listed for sale$379,900$290
2020-05-21Sold$255,000$195
2020-04-15Pending sale$259,900$198

Tax History

YearProperty TaxTax Assessment
2024$3,389.83$199,143
2023$3,159.07$193,343
2022$3,020.8$187,712
2021$2,987.48$182,245
2020$3,306.72$159,864
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,310
Built
1978
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: $379,900Rent Basis: Modeled Estimate ($3,039/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $190/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.01%

NOI: $22,821/yr

Cash-on-Cash Yield
-1.0%

On $87,377 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+89.4%

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)-$248/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,137/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,039/mo
Less: Operating Expenses-$1,137/mo
Net Operating Income (NOI)+$1,902/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$-69/mo
$-834/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.