OFF_MARKETExcellent Deal3 days on market

13331 SW 51st St

13331 SW 51st St, Miami, FL 33175, Miami, FL 33175
$649,817
Zestimate®:$644,000

Listing Price

Property image 1
13331 SW 51st St, Miami, FL 33175
Loc: Miami, FL
Days Listed
3
Tax Assessed
$553k
Zestimate®
$644k
Market Rate
Lot Size
10,421 sqft
Rent Estimate
$3,426/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

Royal Green Elementary School

PK-5
0.3 mi away
7

Howard D. McMillan Middle School

6-8
0.5 mi away
4

G. Holmes Braddock Senior High School

PK,9-12
1.7 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
7.49%
Total ROI
27.1%
Cash Flow
$768/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
2026-04-08Sold$649,817$554
2026-03-11Pending sale$649,817$554
2026-03-05Listed for sale$649,817$554
1999-03-03Sold$140,000$119

Tax History

YearProperty TaxTax Assessment
2025$3,054.07$179,561
2024$2,972.17$174,501
2023$2,751.06$169,419
2022$2,624.91$164,485
2021$2,590.47$159,695
2020$2,560.2$157,491
2019$2,503.21$153,951
2018$2,377.42$151,081
2017$2,377.42$147,974
2016$2,354.43$144,931
2015$2,344.12$143,924
2014$2,369.09$142,782
2013$2,274.08$140,672
2012$2,274.08$138,321
2011$2,216.78$134,293
2010$2,329.05$132,309
2009$2,128.32$128,831
2007$2,294.96$99,955
2006$2,389.04$0
2005$2,389.04$0
2004$2,348.33$0
2003$2,209.87$0
2002$2,138.86$0
2001$2,138.86$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,173
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: $649,817Rent Basis: Observed Comp Model ($3,426/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.44%

NOI: $22,333/yr

Cash-on-Cash Yield
-12.1%

On $149,458 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.6%

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)-$452/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$171/mo
Repairs & Maintenance (10% of rent)-$343/mo
Property Management (8% of rent)-$274/mo
Total Pure Operating Expenses-$1,565/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,426/mo
Less: Operating Expenses-$1,565/mo
Net Operating Income (NOI)+$1,861/mo
Less: Debt Service (30yr @ 6.75%)-$3,372/mo
Net Cash Flow
$-1,511/mo
$-18,128/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.