OFF_MARKETExcellent Deal12 days on market

3951 Park Dr

3951 Park Dr, Miami, FL 33133, Miami, FL 33133
$1,890,000
Zestimate®:$1,753,400

Listing Price

Property image 1
3951 Park Dr, Miami, FL 33133
Loc: Miami, FL
Days Listed
12
Tax Assessed
$1371k
Zestimate®
$1753k
Market Rate
Lot Size
6,164 sqft
Rent Estimate
$5,046/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.

10

Coconut Grove Elementary School

PK-5
1.5 mi away
6

Ponce De Leon Middle School

6-8
1 mi away
5

Coral Gables Senior High School

PK,9-12
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
7.76%
Total ROI
28.5%
Cash Flow
$2,670/mo
DSCR
1.28
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
2026-05-27Sold$1,766,000$1,105
2026-05-05Pending sale$1,750,000$1,095
2026-03-30Price change$1,750,000$1,095
2026-02-25Listed for sale$1,890,000$1,183
2025-12-12Sold$1,700,000$1,064
2025-12-09Pending sale$1,875,000$1,173
2025-10-27Listed for sale$1,875,000$1,173
2025-10-16Listing removed$1,875,000$1,173
2025-09-08Listed for sale$1,875,000$1,173
2022-10-07Sold$1,150,000$720
2022-09-08Contingent$1,350,000$845
2022-07-20Price change$1,350,000$845
2022-06-07Listed for sale$1,400,000$876
2016-03-31Sold$567,500$355
2016-02-19Price change$595,000$372
2016-01-06Listed for sale$644,073$403
2015-11-24Listing removed$2,500$2
2015-10-07Listed for rent$2,500$2
2015-01-15Listing removed$629,999$394
2014-08-28Listed for sale$629,999$394
2014-06-17Listing removed$2,600$2
2014-05-18Listed for rent$2,600$2

Tax History

YearProperty TaxTax Assessment
2025$24,747.99$1,143,795
2024$22,805.41$1,039,814
2023$19,811.66$945,286
2022$14,329.18$646,922
2021$12,875.36$588,111
2020$12,523.01$570,145
2019$12,035.41$546,013
2018$11,440.16$528,047
2017$11,440.16$528,571
2016$11,577.35$428,083
2015$9,691.86$389,167
2014$8,635.61$353,789
2013$6,927.22$281,867
2012$6,927.22$289,785
2011$6,971.72$289,793
2010$5,048.37$234,325
2009$7,407.07$347,589
2007$11,036.6$483,484
2006$9,278.06$0
2005$9,278.06$0
2004$8,349.07$0
2003$6,632.91$0
2002$4,684.12$0
2001$4,684.12$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,598
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: $1,890,000Rent Basis: Observed Comp Model ($5,046/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $945/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.16%

NOI: $21,851/yr

Cash-on-Cash Yield
-22.0%

On $434,700 invested

DSCR Ratio
0.19x

Negative debt coverage

5-Yr Leveraged ROI
+-16.0%

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)-$1,120/mo
Homeowner / Hazard Insurance-$945/mo
Vacancy Reserve (5% of rent)-$252/mo
Repairs & Maintenance (10% of rent)-$505/mo
Property Management (8% of rent)-$404/mo
Total Pure Operating Expenses-$3,225/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,046/mo
Less: Operating Expenses-$3,225/mo
Net Operating Income (NOI)+$1,821/mo
Less: Debt Service (30yr @ 6.75%)-$9,807/mo
Net Cash Flow
$-7,986/mo
$-95,831/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.