OFF_MARKETGood Deal111 days on market

7845 NE Bayshore Ct APT 10

7845 NE Bayshore Ct APT 10, Miami, FL 33138, Miami, FL 33138
$350,000
Zestimate®:$326,300

Listing Price

Property image 1
7845 NE Bayshore Ct APT 10, Miami, FL 33138
Loc: Miami, FL
Days Listed
111
Tax Assessed
$258k
Zestimate®
$326k
Market Rate
Rent Estimate
$2,461/mo
Est. Cash Flow base
Type
condo

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.

4

Jesse J. Mccrary, Jr. Elementary School

PK-5
2 mi away
5

Horace Mann Middle School

6-8
2 mi away
3

Miami Edison Senior High School

9-12
2.3 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
7.09%
Total ROI
25.1%
Cash Flow
$299/mo
DSCR
1.17
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
2026-08-31Sold$340,000$361
2025-11-17Listed for sale$350,000$372
2025-06-05Listing removed$2,700$3
2025-05-10Listed for rent$2,700$3
2025-05-09Listing removed$2,700$3
2025-02-21Price change$2,700$3
2025-01-06Listed for rent$2,800$3
2024-05-20Sold$307,700$327
2024-04-18Pending sale$320,000$340
2024-04-17Contingent$320,000$340
2024-04-08Price change$320,000$340
2024-04-05Price change$339,999$361
2024-04-01Listed for sale$340,000$361
2023-01-18Listing removed$0
2022-12-21Price change$2,700$3
2022-12-05Listed for rent$2,800$3
2022-11-23Listing removed$0
2022-11-01Listed for rent$2,800$3
2020-03-02Listing removed$2,000$2
2020-01-17Listed for rent$2,000$2
2020-01-14Sold$237,800$253
2019-11-26Pending sale$254,000$270
2019-10-16Price change$254,000$270
2019-09-12Price change$260,000$276
2019-06-13Listed for sale$267,500$284
2011-09-08Sold$83,000$88
1998-07-31Sold$75,000$80

Tax History

YearProperty TaxTax Assessment
2025$5,152.12$257,763
2024$4,826.01$240,900
2023$4,807.55$230,472
2022$4,319.29$209,520
2021$4,121.84$194,000
2020$4,131.83$194,000
2019$638.78$64,708
2018$614.54$63,502
2017$614.54$62,196
2016$614.9$60,917
2015$635.77$60,494
2014$646.8$60,014
2013$629.94$59,128
2012$629.94$58,140
2011$620.29$56,447
2010$651.52$55,613
2009$608.01$54,151
2007$609.74$27,522
2006$676.45$0
2005$676.45$0
2004$672.4$0
2003$631.98$0
2002$624.02$0
2001$624.02$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
941
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: $350,000Rent Basis: Observed Comp Model ($2,461/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $175/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.18%

NOI: $18,114/yr

Cash-on-Cash Yield
-4.6%

On $80,500 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.3%

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)-$211/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$246/mo
Property Management (8% of rent)-$197/mo
Total Pure Operating Expenses-$952/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,461/mo
Less: Operating Expenses-$952/mo
Net Operating Income (NOI)+$1,509/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-307/mo
$-3,679/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.