OFF_MARKETRisky Deal6 days on market

5261 NE 5th Ave

5261 NE 5th Ave, Miami, FL 33137, Miami, FL 33137
$6,500,000
Zestimate®:$5,688,000

Listing Price

Property image 1
5261 NE 5th Ave, Miami, FL 33137
Loc: Miami, FL
Days Listed
6
Tax Assessed
$1039k
Zestimate®
$5688k
Market Rate
Lot Size
8,250 sqft
Rent Estimate
$6,142/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.

9

Morningside K-8 Academy

PK-8
0.9 mi away
4

Booker T. Washington Senior High School

9-12
3 mi away
5

Horace Mann Middle School

6-8
2.5 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
0.81%
Total ROI
-6.3%
Cash Flow
$-28,479/mo
DSCR
0.13
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
2026-08-05Price change$5,950,000$1,437
2026-04-27Price change$6,250,000$1,509
2026-03-02Listed for sale$6,500,000$1,569
2022-11-17Sold$1,500,000$362
2020-11-19Sold$1,400,000$338
2020-07-02Pending sale$1,490,000$360
2020-03-30Price change$1,490,000$360
2020-01-13Price change$1,550,000$374
2019-09-30Price change$1,600,000$386
2019-08-27Listed for sale$1,590,000$384
2018-01-29Listing removed$1,725,000$416
2017-12-01Price change$1,725,000$416
2017-07-14Listed for sale$1,875,000$453
2015-06-22Sold$1,500,000$362
2015-05-13Pending sale$1,700,000$410
2015-05-13Listed for sale$1,700,000$410
2015-02-11Listing removed$2,200,000$531
2014-11-23Listed for sale$2,200,000$531

Tax History

YearProperty TaxTax Assessment
2025$18,567.06$713,485
2024$17,718.28$648,623
2023$27,828.53$1,249,301
2022$18,305.97$766,286
2021$26,124.64$1,141,270
2020$24,963.54$1,090,189
2019$27,455.85$1,204,477
2018$27,042.87$1,207,820
2017$27,042.87$1,111,847
2016$25,313.65$1,075,892
2015$9,578.41$385,128
2014$8,709.78$382,072
2013$8,764.23$376,426
2012$8,764.23$370,134
2011$8,567.11$359,354
2010$8,858.26$354,044
2009$12,100.5$511,473
2007$11,588.2$471,081
2006$4,778.85$0
2005$4,778.85$0
2004$4,654.48$0
2003$4,531.26$0
2002$4,364.1$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,142
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: $6,500,000Rent Basis: Observed Comp Model ($6,142/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $3,250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.12%

NOI: $7,571/yr

Cash-on-Cash Yield
-26.6%

On $1,495,000 invested

DSCR Ratio
0.02x

Negative debt coverage

5-Yr Leveraged ROI
+-38.6%

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)-$848/mo
Homeowner / Hazard Insurance-$3,250/mo
Vacancy Reserve (5% of rent)-$307/mo
Repairs & Maintenance (10% of rent)-$614/mo
Property Management (8% of rent)-$491/mo
Total Pure Operating Expenses-$5,511/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,142/mo
Less: Operating Expenses-$5,511/mo
Net Operating Income (NOI)+$631/mo
Less: Debt Service (30yr @ 6.75%)-$33,727/mo
Net Cash Flow
$-33,096/mo
$-397,155/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.