OFF_MARKETGood Deal71 days on market

555 NE 15th St APT 30H

555 NE 15th St APT 30H, Miami, FL 33132, Miami, FL 33132
$420,000
Zestimate®:$417,400

Listing Price

Property image 1
555 NE 15th St APT 30H, Miami, FL 33132
Loc: Miami, FL
Days Listed
71
Tax Assessed
$292k
Zestimate®
$417k
Market Rate
Rent Estimate
$3,302/mo
Est. Cash Flow base
Type
condo

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.

2

Phyllis Wheatley Elementary School

PK-5
0.8 mi away
3

Jose De Diego Middle School

6-8
1.6 mi away
4

Booker T. Washington Senior High School

9-12
1.2 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: 6.5/10
Exercise caution due to potential market volatility.
Cap Rate
7.05%
Total ROI
24.9%
Cash Flow
$343/mo
DSCR
1.16
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Miami condo at 555 NE 15th St presents a modest investment opportunity, balancing a relatively high quoted gross yield against the inherent costs and risks of the South Florida condo market. The $420,000 price for an 800 sqft unit in this location is competitive but requires careful scrutiny of HOA fees, which significantly impact net cash flow. The projected 4% annual appreciation aligns with conservative market expectations for established urban cores. Cash flow projections must heavily factor in potential special assessments and rising insurance costs common in Miami, which can quickly erode the reported 7.05% gross yield. It's an average performer pending detailed operating expense verification.

Strengths
  • Desirable urban location in Miami providing strong rental demand.
  • Relatively high gross rental yield (approx. 7.05%) indicating good gross cash flow potential.
  • Expected appreciation rate of 4% aligns with conservative long-term growth estimates for established markets.
Considerations
  • High operating costs in Miami (insurance, taxes) may compress the Net Cash-on-Cash return significantly.
  • Condo units in dense markets are susceptible to high and unpredictable HOA fees and special assessments.
  • Market saturation in the Miami condo sector could temper aggressive rental growth forecasts.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-03Sold$420,000$525
2026-04-26Pending sale$420,000$525
2026-03-31Listing removed$3,300$4
2026-02-21Listed for rent$3,300$4
2026-02-21Price change$420,000$525
2025-12-27Listed for sale$430,000$538
2024-01-31Sold$415,000$519
2023-12-28Contingent$440,000$550
2023-12-06Listed for sale$440,000$550
2018-09-11Sold$275,000$344
2018-08-28Pending sale$299,000$374
2018-08-28Listed for sale$299,000$374
2018-08-02Pending sale$299,000$374
2018-06-04Listed for sale$299,000$374
2018-01-19Listing removed$299,000$374
2017-10-30Price change$299,000$374
2017-07-12Price change$329,000$411
2016-12-19Listed for sale$349,000$436
2016-03-07Sold$245,000$306
2016-02-23Pending sale$275,000$344
2015-11-19Price change$275,000$344
2015-11-04Price change$290,000$363
2015-07-22Listed for sale$305,000$381
1998-04-16Sold$280,000$350
1995-03-14Sold$103,000$129

Tax History

YearProperty TaxTax Assessment
2025$5,944.63$291,720
2024$5,126.74$225,109
2023$4,560$204,645
2022$4,089.52$186,041
2021$3,672.56$169,129
2020$3,472.93$159,556
2019$3,480.63$159,556
2018$3,117.24$187,713
2017$3,117.24$210,914
2016$3,659.02$168,268
2015$3,837.55$152,971
2014$3,567.5$139,065
2013$2,946.22$127,476
2012$2,946.22$127,700
2011$2,965.75$126,424
2010$3,505.84$141,890
2009$4,761.83$202,700
2007$7,064.99$311,850
2006$5,381.59$0
2005$5,381.59$0
2004$4,837.38$0
2003$3,552.56$0
2002$2,520.39$0
2001$2,520.39$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
800
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: $420,000Rent Basis: Observed Comp Model ($3,302/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $210/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.98%

NOI: $25,132/yr

Cash-on-Cash Yield
-1.1%

On $96,600 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+88.9%

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)-$238/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$330/mo
Property Management (8% of rent)-$264/mo
Total Pure Operating Expenses-$1,208/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,302/mo
Less: Operating Expenses-$1,208/mo
Net Operating Income (NOI)+$2,094/mo
Less: Debt Service (30yr @ 6.75%)-$2,179/mo
Net Cash Flow
$-85/mo
$-1,020/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.