OFF_MARKETExcellent Deal15 days on market

14264 SW 109th Ct

14264 SW 109th Ct, Miami, FL 33176, Miami, FL 33176
$479,000
Zestimate®:$470,500

Listing Price

Property image 1
14264 SW 109th Ct, Miami, FL 33176
Loc: Miami, FL
Days Listed
15
Tax Assessed
$350k
Zestimate®
$471k
Market Rate
Lot Size
7,700 sqft
Rent Estimate
$2,928/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.

6

Frank Crawford Martin K-8 Center

PK-8
0.3 mi away
5

Miami Killian Senior High School

9-12
2.6 mi away
4

Richmond Heights Middle School

6-8
0.9 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
7.51%
Total ROI
27.2%
Cash Flow
$576/mo
DSCR
1.24
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
2026-04-27Sold$475,000$396
2026-03-27Pending sale$479,000$399
2026-02-25Listed for sale$479,000$399
2024-01-16Sold$420,000$350

Tax History

YearProperty TaxTax Assessment
2025$9,136.87$349,820
2024$9,842.76$350,869
2023$1,211.03$75,815
2022$1,146.95$73,607
2021$1,130.88$71,464
2020$1,127.72$70,478
2019$1,117.99$68,894
2018$1,070.49$67,610
2017$1,070.49$66,220
2016$1,065.95$64,858
2015$1,050.9$64,408
2014$1,067.62$63,897
2013$1,077.19$62,953
2012$1,077.19$66,929
2011$1,078.24$64,980
2010$1,107.73$64,020
2009$1,045.15$62,337
2007$1,138.78$35,462
2006$1,125.35$0
2005$1,125.35$0
2004$1,099.73$0
2003$1,001.95$0
2002$962.2$0
2001$962.2$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,200
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: $479,000Rent Basis: Observed Comp Model ($2,928/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.33%

NOI: $20,746/yr

Cash-on-Cash Yield
-8.2%

On $110,170 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.0%

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)-$286/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$293/mo
Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,199/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,928/mo
Less: Operating Expenses-$1,199/mo
Net Operating Income (NOI)+$1,729/mo
Less: Debt Service (30yr @ 6.75%)-$2,485/mo
Net Cash Flow
$-757/mo
$-9,079/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

14264 SW 109th Ct | Miami, FL | Haven AI Analysis | Haven by ScoutHavens