OFF_MARKETNeutral Deal8 days on market

9930 SW 145th St

9930 SW 145th St, Miami, FL 33176, Miami, FL 33176
$1,249,000
Zestimate®:$1,613,000$364,000 Under Market

Listing Price

Property image 1
9930 SW 145th St, Miami, FL 33176
Loc: Miami, FL
Days Listed
8
Tax Assessed
$1095k
Zestimate®
$1613k
23% Under Valued
Lot Size
0.34 acres
Rent Estimate
$7,917/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

Leewood K-8 Center

PK-8
1.5 mi away
5

Miami Killian Senior High School

9-12
2.5 mi away
8

Palmetto Middle School

6-8
2.9 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
5.38%
Total ROI
16.6%
Cash Flow
$-717/mo
DSCR
0.89
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
2026-05-11Sold$1,280,475$335
2025-10-14Sold$852,000$223
2018-02-20Listing removed$4,500$1
2018-01-23Listed for rent$4,500$1
2006-12-13Sold$830,000$217
2001-01-30Sold$475,000$124

Tax History

YearProperty TaxTax Assessment
2025$17,064.69$883,467
2024$15,758.71$803,152
2023$14,281.53$730,139
2022$12,457.94$669,603
2021$11,201.06$608,730
2020$10,928.51$591,519
2019$11,048.05$596,657
2018$10,853.64$601,795
2017$10,853.64$577,134
2016$10,570.03$567,373
2015$10,369.98$543,937
2014$9,969.67$495,128
2013$8,698.84$450,117
2012$8,698.84$446,156
2011$8,844.37$449,094
2010$10,401.8$487,007
2009$10,262.8$519,945
2007$13,066$680,047
2006$10,807$0
2005$10,807$0
2004$10,657.7$0
2003$9,510.89$0
2002$8,289.91$0
2001$8,289.91$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,826
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: $1,249,000Rent Basis: Observed Comp Model ($7,917/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $625/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.40%

NOI: $54,921/yr

Cash-on-Cash Yield
-8.0%

On $287,270 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.4%

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)-$894/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$396/mo
Repairs & Maintenance (10% of rent)-$792/mo
Property Management (8% of rent)-$633/mo
Total Pure Operating Expenses-$3,340/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,917/mo
Less: Operating Expenses-$3,340/mo
Net Operating Income (NOI)+$4,577/mo
Less: Debt Service (30yr @ 6.75%)-$6,481/mo
Net Cash Flow
$-1,904/mo
$-22,849/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.