OFF_MARKETExcellent Deal175 days on market

3149 Brickell Ave

3149 Brickell Ave, Miami, FL 33129, Miami, FL 33129
$110,000,000

Listing Price

Property image 1
3149 Brickell Ave, Miami, FL 33129
Loc: Miami, FL
Days Listed
175
Tax Assessed
$36620k
Lot Size
1.61 acres
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.

10

Coconut Grove Elementary School

PK-5
2.5 mi away
6

Ponce De Leon Middle School

6-8
4.4 mi away
5

Coral Gables Senior High School

9-12
3.5 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
Average
Confidence Score: 5.5/10
Exercise caution due to potential market volatility.
Cap Rate
8.24%
Total ROI
30.9%
Cash Flow
$199,060/mo
DSCR
1.36
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Brickell Avenue single-family home represents an extremely high-capital investment, characteristic of trophy assets. The stated gross rental yield of 8.24% is unusually high for this caliber of luxury real estate in prime Miami, suggesting aggressive income projections or low operating expense inclusion. Conservatively estimating significant operating expenses (property taxes, insurance, management), the net cash-on-cash return will likely be significantly lower, potentially near the low single digits. While Miami's appreciation prospects are strong, a 4% annual appreciation on an $110M asset offers minimal dollar-for-dollar upside compared to smaller, higher-yield properties. This investment is predicated almost entirely on long-term wealth preservation and appreciation, not immediate cash flow.

Strengths
  • Unmatched location in Brickell, Miami's financial hub, ensuring long-term desirability.
  • High-end, large square footage (5705 sqft) supports premium rental rates.
  • Strong projected annual appreciation rate of 4%.
Considerations
  • Extremely high initial cost basis ($110M), requiring substantial debt or equity.
  • The stated 8.24% gross yield must be heavily scrutinized for net cash flow viability after high Miami property taxes and insurance.
  • Liquidity risk is high due to the specialized nature of trophy asset sales.
  • Minimal cash flow generation relative to capital deployed under conservative net operating income estimates.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-26Listed for sale$110,000,000$19,281
2012-12-19Sold$6,580,000$1,153

Tax History

YearProperty TaxTax Assessment
2024$196,291.6$9,352,998
2023$195,561.45$9,080,581
2022$189,560.3$8,816,099
2021$191,221.31$8,636,755
2020$188,882.58$9,059,172
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
5
Sq Ft
5,705
Built
1920
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: $110,000,000Rent Basis: Modeled Estimate ($880,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $55,000/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.47%

NOI: $7,112,326/yr

Cash-on-Cash Yield
1.0%

On $25,300,000 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.4%

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)-$29,906/mo
Homeowner / Hazard Insurance-$55,000/mo
Vacancy Reserve (5% of rent)-$44,000/mo
Repairs & Maintenance (10% of rent)-$88,000/mo
Property Management (8% of rent)-$70,400/mo
Total Pure Operating Expenses-$287,306/mo
Net Investor Cash Flow
Gross Scheduled Rent+$880,000/mo
Less: Operating Expenses-$287,306/mo
Net Operating Income (NOI)+$592,694/mo
Less: Debt Service (30yr @ 6.75%)-$570,766/mo
Net Cash Flow
$21,928/mo
$263,130/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

3149 Brickell Ave | Miami, FL | Haven AI Analysis | Haven by ScoutHavens