OFF_MARKETRisky Deal1 days on market

14952 SW 149th St

14952 SW 149th St, Miami, FL 33196, Miami, FL 33196
$777,000
Zestimate®:$769,900

Listing Price

Property image 1
14952 SW 149th St, Miami, FL 33196
Loc: Miami, FL
Days Listed
1
Tax Assessed
$577k
Zestimate®
$770k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$3,688/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
0.4 mi away
8

Jorge Mas Canosa Middle School

6-8
0.9 mi away
3

Miami Sunset Senior High School

9-12
5.4 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
3.06%
Total ROI
25.3%
Cash Flow
$-2,052/mo
DSCR
0.49
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
2026-08-14Sold$770,000$329
2026-03-11Listed for sale$777,000$332
1997-11-13Sold$158,000$67

Tax History

YearProperty TaxTax Assessment
2025$3,896.31$234,304
2024$3,789.1$227,701
2023$3,546.62$221,069
2022$3,479.59$214,631
2021$3,447.6$208,380
2020$3,407.98$205,503
2019$3,334.14$200,883
2018$3,172.6$197,138
2017$3,172.6$193,084
2016$3,144.34$189,113
2015$3,145.17$187,799
2014$3,181.03$186,309
2013$2,900.86$183,556
2012$2,900.86$172,177
2011$2,831.98$167,163
2010$2,991.53$164,693
2009$2,724.09$160,364
2007$2,862.81$130,538
2006$3,006.52$0
2005$3,006.52$0
2004$2,958.08$0
2003$2,799.09$0
2002$2,713.41$0
2001$2,713.41$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,342
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: $777,000Rent Basis: Observed Comp Model ($3,688/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $389/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.06%

NOI: $23,752/yr

Cash-on-Cash Yield
-13.8%

On $178,710 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.3%

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)-$471/mo
Homeowner / Hazard Insurance-$389/mo
Vacancy Reserve (5% of rent)-$184/mo
Repairs & Maintenance (10% of rent)-$369/mo
Property Management (8% of rent)-$295/mo
Total Pure Operating Expenses-$1,709/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,688/mo
Less: Operating Expenses-$1,709/mo
Net Operating Income (NOI)+$1,979/mo
Less: Debt Service (30yr @ 6.75%)-$4,032/mo
Net Cash Flow
$-2,052/mo
$-24,628/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.