OFF_MARKETRisky Deal12 days on market

15109 SW 71st Ln

15109 SW 71st Ln, Miami, FL 33193, Miami, FL 33193
$660,000
Zestimate®:$673,500$13,500 Under Market

Listing Price

Property image 1
15109 SW 71st Ln, Miami, FL 33193
Loc: Miami, FL
Days Listed
12
Tax Assessed
$627k
Zestimate®
$674k
2% Under Valued
Lot Size
10,110 sqft
Rent Estimate
$3,912/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.

7

Bowman Ashe/Doolin K-8 Academy

PK-8
0.4 mi away
7

John A. Ferguson Senior High School

PK,9-12
1.2 mi away
7

Lamar Louise Curry 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
2.79%
Total ROI
3.6%
Cash Flow
$-1,804/mo
DSCR
0.46
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
2026-03-31Sold$680,000$361
2026-03-10Pending sale$660,000$350
2026-02-24Listed for sale$660,000$350
2023-11-23Listing removed$0
2023-11-22Listed for rent$3,500$2
2023-11-21Listing removed$0
2023-10-03Listed for rent$3,500$2
2021-03-24Listing removed$0
2020-02-03Listing removed$1,000$1
2020-02-01Listed for rent$1,000$1
2018-07-06Sold$390,000$207
2016-11-23Listing removed$315,496$167
2016-11-03Listed for sale$0
2016-09-28Listing removed$0
2016-09-08Listed for sale$0
2016-01-23Listing removed$0
2015-12-30Listed for sale$0
2015-07-26Listing removed$250,000$133
2015-07-07Price change$250,000$133
2015-06-03Listed for sale$0
2015-04-30Listing removed$0
2015-04-08Listed for sale$0
2014-04-02Listing removed$250,000$133
2013-12-04Listed for sale$250,000$133
2010-02-18Listing removed$260,000$138
2010-01-09Listed for sale$260,000$138

Tax History

YearProperty TaxTax Assessment
2025$8,649.64$510,039
2024$8,415.49$495,665
2023$8,068.69$481,229
2022$7,556$413,476
2021$5,147.11$304,912
2020$5,088.92$300,703
2019$5,827.98$301,828
2018$5,370.62$284,205
2017$5,370.62$225,872
2016$4,677.68$205,339
2015$4,089.94$186,672
2014$3,814.45$169,702
2013$3,702.09$154,275
2012$3,702.09$176,256
2011$3,794.35$179,274
2010$4,121.14$179,991
2009$5,491.98$267,438
2007$2,170.6$93,257
2006$2,253.79$0
2005$2,253.79$0
2004$2,214.77$0
2003$2,080.8$0
2002$2,013$0
2001$2,013$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
1,885
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: $660,000Rent Basis: Observed Comp Model ($3,912/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $330/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.95%

NOI: $26,039/yr

Cash-on-Cash Yield
-9.9%

On $151,800 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.6%

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)-$512/mo
Homeowner / Hazard Insurance-$330/mo
Vacancy Reserve (5% of rent)-$196/mo
Repairs & Maintenance (10% of rent)-$391/mo
Property Management (8% of rent)-$313/mo
Total Pure Operating Expenses-$1,742/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,912/mo
Less: Operating Expenses-$1,742/mo
Net Operating Income (NOI)+$2,170/mo
Less: Debt Service (30yr @ 6.75%)-$3,425/mo
Net Cash Flow
$-1,255/mo
$-15,056/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.