OFF_MARKETExcellent Deal10 days on market

11751 SW 30th St

11751 SW 30th St, Miami, FL 33175, Miami, FL 33175
$829,000
Zestimate®:$705,100

Listing Price

Property image 1
11751 SW 30th St, Miami, FL 33175
Loc: Miami, FL
Days Listed
10
Tax Assessed
$547k
Zestimate®
$705k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$5,258/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

Village Green Elementary School

PK-5
0.6 mi away
5

W. R. Thomas Middle School

6-8
1.3 mi away
5

Southwest Miami Senior High School

9-12
3.2 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
7.72%
Total ROI
28.3%
Cash Flow
$1,145/mo
DSCR
1.27
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
2026-05-29Sold$710,000$392
2026-05-04Pending sale$765,000$423
2026-04-07Price change$765,000$423
2026-03-18Price change$795,000$439
2026-03-02Listed for sale$829,000$458
2006-10-26Sold$450,000$249
2004-03-24Sold$280,000$155
1993-07-02Sold$143,000$79

Tax History

YearProperty TaxTax Assessment
2025$11,334$546,673
2024$11,111.64$532,360
2023$9,906.72$410,542
2022$9,311.18$373,220
2021$6,487.15$339,291
2020$6,237$324,134
2019$5,969.73$308,154
2018$3,455.99$211,832
2017$3,455.99$207,476
2016$3,423.72$203,209
2015$3,441.8$201,797
2014$3,490.1$200,196
2013$3,530.2$197,238
2012$3,530.2$204,203
2011$3,799.59$216,391
2010$4,351.21$229,192
2009$4,842.94$270,900
2007$7,352.79$370,360
2006$5,795.83$0
2005$5,795.83$0
2004$2,606.39$0
2003$2,458.1$0
2002$2,379.39$0
2001$2,379.39$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,810
Built
1968
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: $829,000Rent Basis: Observed Comp Model ($5,258/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $415/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.61%

NOI: $38,247/yr

Cash-on-Cash Yield
-7.0%

On $190,670 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+59.1%

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)-$446/mo
Homeowner / Hazard Insurance-$415/mo
Vacancy Reserve (5% of rent)-$263/mo
Repairs & Maintenance (10% of rent)-$526/mo
Property Management (8% of rent)-$421/mo
Total Pure Operating Expenses-$2,071/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,258/mo
Less: Operating Expenses-$2,071/mo
Net Operating Income (NOI)+$3,187/mo
Less: Debt Service (30yr @ 6.75%)-$4,302/mo
Net Cash Flow
$-1,114/mo
$-13,372/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.