OFF_MARKETNeutral Deal6 days on market

13870 SW 151st Ln

13870 SW 151st Ln, Miami, FL 33186, Miami, FL 33186
$620,000
Zestimate®:$609,700

Listing Price

Property image 1
13870 SW 151st Ln, Miami, FL 33186
Loc: Miami, FL
Days Listed
6
Tax Assessed
$484k
Zestimate®
$610k
Market Rate
Lot Size
4,855 sqft
Rent Estimate
$3,424/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.

8

Jack David Gordon Elementary School

PK-5
0.8 mi away
8

Jorge Mas Canosa Middle School

6-8
2 mi away
3

Miami Sunset Senior High School

9-12
5.2 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.15%
Total ROI
15.4%
Cash Flow
$-474/mo
DSCR
0.85
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
2026-04-13Sold$615,000$326
2026-03-02Listed for sale$620,000$328
2024-01-08Listing removed$0
2023-12-31Listed for rent$3,800$2
2023-12-30Listing removed$0
2023-11-17Price change$3,800$2
2023-10-19Listed for rent$3,900$2
2023-10-18Listing removed$0
2023-09-11Listed for sale$675,000$358
2023-09-10Contingent$675,000$358
2023-08-15Listed for sale$675,000$358
2022-07-15Sold$550,000$291
2022-05-27Price change$595,000$315
2022-05-24Listed for sale$625,000$331
2021-05-14Sold$465,000$246
2021-04-06Pending sale$450,000$238
2021-03-30Listed for sale$450,000$238

Tax History

YearProperty TaxTax Assessment
2025$8,893.4$483,791
2024$9,042.85$486,383
2023$8,087.76$442,167
2022$7,095.85$386,476
2021$2,618.25$161,273
2020$2,587.69$159,047
2019$2,530.14$155,472
2018$2,403.2$152,574
2017$2,403.2$149,436
2016$2,380.05$146,363
2015$2,370.09$145,346
2014$2,395.42$144,193
2013$2,299.38$142,063
2012$2,299.38$139,689
2011$2,241.62$135,621
2010$2,355.8$133,617
2009$2,152.37$130,105
2007$2,317.91$101,191
2006$2,414$0
2005$2,414$0
2004$2,372.99$0
2003$2,233.71$0
2002$2,162.1$0
2001$2,162.1$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,888
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: $620,000Rent Basis: Observed Comp Model ($3,424/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $310/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.74%

NOI: $23,177/yr

Cash-on-Cash Yield
-10.8%

On $142,600 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.1%

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)-$395/mo
Homeowner / Hazard Insurance-$310/mo
Vacancy Reserve (5% of rent)-$171/mo
Repairs & Maintenance (10% of rent)-$342/mo
Property Management (8% of rent)-$274/mo
Total Pure Operating Expenses-$1,493/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,424/mo
Less: Operating Expenses-$1,493/mo
Net Operating Income (NOI)+$1,931/mo
Less: Debt Service (30yr @ 6.75%)-$3,217/mo
Net Cash Flow
$-1,286/mo
$-15,428/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.