OFF_MARKETExcellent Deal50 days on market

3522 William Ave

3522 William Ave, Miami, FL 33133, Miami, FL 33133
$1,998,000
Zestimate®:$1,649,500

Listing Price

Property image 1
3522 William Ave, Miami, FL 33133
Loc: Miami, FL
Days Listed
50
Tax Assessed
$596k
Zestimate®
$1650k
Market Rate
Lot Size
5,200 sqft
Rent Estimate
$4,896/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.

4

Frances S. Tucker Elementary School

PK-8
0.3 mi away
5

Coral Gables Senior High School

PK,9-12
0.9 mi away
6

Ponce De Leon Middle School

6-8
1.5 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.24%
Total ROI
30.8%
Cash Flow
$3,613/mo
DSCR
1.36
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
2026-08-14Sold$1,650,000$1,350
2026-08-08Pending sale$1,695,000$1,387
2026-06-25Price change$1,695,000$1,387
2026-05-06Listed for sale$1,895,000$1,551
2026-05-06Listing removed$1,998,000$1,635
2026-02-02Price change$1,998,000$1,635
2026-01-21Listed for sale$2,480,000$2,029
2026-01-08Listing removed$2,480,000$2,029
2025-12-03Listed for sale$2,480,000$2,029
2024-05-06Sold$745,000$610
2024-04-06Pending sale$749,890$614
2024-01-27Listed for sale$749,890$614
2023-03-08Listing removed$0
2022-07-28Listing removed$725,000$593
2022-06-13Pending sale$725,000$593
2022-04-30Contingent$725,000$593
2022-04-10Listed for sale$725,000$593
1994-09-13Sold$60,000$49

Tax History

YearProperty TaxTax Assessment
2025$12,294.52$596,089
2024$11,796.32$569,870
2023$12,094.48$569,870
2022$901.47$50,923
2021$899.26$49,440
2020$886.02$48,758
2019$863.76$47,662
2018$836.07$46,774
2017$836.07$45,812
2016$820.9$44,870
2015$814.89$44,559
2014$815.55$44,206
2013$782.7$43,553
2012$782.7$42,825
2011$757.09$41,578
2010$766.45$40,964
2009$707.3$39,888
2007$628.28$13,689
2006$667.67$0
2005$667.67$0
2004$663.62$0
2003$630.04$0
2002$593.69$0
2001$593.69$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,285
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: $1,998,000Rent Basis: Observed Comp Model ($4,896/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $999/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.37%

NOI: $27,409/yr

Cash-on-Cash Yield
-21.1%

On $459,540 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.3%

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)-$487/mo
Homeowner / Hazard Insurance-$999/mo
Vacancy Reserve (5% of rent)-$245/mo
Repairs & Maintenance (10% of rent)-$490/mo
Property Management (8% of rent)-$392/mo
Total Pure Operating Expenses-$2,612/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,896/mo
Less: Operating Expenses-$2,612/mo
Net Operating Income (NOI)+$2,284/mo
Less: Debt Service (30yr @ 6.75%)-$10,367/mo
Net Cash Flow
$-8,083/mo
$-96,997/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.