Back to Dashboard
OFF_MARKETNeutral Deal4 days on market

11747 SW 113th Ter

11747 SW 113th Ter, Miami, FL 33186, Miami, FL 33186
$585,000
Zestimate®:$584,900

Listing Price

Log in to unlock AI Insights
Property image 1
11747 SW 113th Ter, Miami, FL 33186
Loc: Miami, FL
Days Listed
4
Tax Assessed
$437k
Zestimate®
$585k
Market Rate
Lot Size
4,887 sqft
Rent Estimate
$3,799/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
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
5.91%
Total ROI
19.2%
Cash Flow
$-76/mo
DSCR
0.97
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,834
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: $585,000Rent Basis: Observed Comp Model ($3,799/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $293/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.67%

NOI: $27,302/yr

Cash-on-Cash Yield
-6.8%

On $134,550 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.3%

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)-$357/mo
Homeowner / Hazard Insurance-$293/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,524/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,799/mo
Less: Operating Expenses-$1,524/mo
Net Operating Income (NOI)+$2,275/mo
Less: Debt Service (30yr @ 6.75%)-$3,035/mo
Net Cash Flow
$-760/mo
$-9,123/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Miami.