OFF_MARKETRisky Deal142 days on market

2752 SW 11th St

2752 SW 11th St, Miami, FL 33135, Miami, FL 33135
$790,000
Zestimate®:$721,800

Listing Price

Property image 1
2752 SW 11th St, Miami, FL 33135
Loc: Miami, FL
Days Listed
142
Tax Assessed
$349k
Zestimate®
$722k
Market Rate
Lot Size
2,500 sqft
Rent Estimate
$4,114/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.

4

Auburndale Elementary School

PK-5
0.6 mi away
6

Ponce De Leon Middle School

6-8
3.7 mi away
5

Coral Gables Senior High School

PK,9-12
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
3.78%
Total ROI
41.0%
Cash Flow
$-1,612/mo
DSCR
0.61
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
2026-06-05Listed for sale$750,000$463
2026-04-21Listing removed$790,000$488
2026-03-10Price change$790,000$488
2025-12-09Price change$899,000$555
2025-10-21Listed for sale$960,000$593
2025-10-04Listing removed$990,000$611
2025-04-09Listed for sale$990,000$611
2021-12-02Listing removed$0
2021-06-04Price change$550,000$340
2021-05-18Listed for sale$498,999$308
2021-01-19Listing removed$0
2020-10-14Price change$498,999$308
2020-10-08Listed for sale$499,000$308
2005-10-04Sold$315,000$194
2004-08-03Sold$249,000$154

Tax History

YearProperty TaxTax Assessment
2025$7,190.3$336,385
2024$6,807.54$305,805
2023$6,463.93$278,241
2022$5,920.26$252,947
2021$5,265.7$229,952
2020$5,420.58$236,668
2019$5,361.93$233,384
2018$5,088.8$222,103
2017$5,088.8$201,912
2016$4,657.31$186,036
2015$4,239.96$171,432
2014$3,914.41$155,848
2013$3,392.49$146,668
2012$3,392.49$133,335
2011$3,512.35$137,708
2010$4,062.37$152,113
2009$4,586.27$183,597
2007$6,235.45$266,776
2006$5,378$0
2005$5,378$0
2004$4,705.8$0
2001$588.76$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,620
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: $790,000Rent Basis: Observed Comp Model ($4,114/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $395/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.78%

NOI: $29,849/yr

Cash-on-Cash Yield
-10.6%

On $181,700 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.0%

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)-$285/mo
Homeowner / Hazard Insurance-$395/mo
Vacancy Reserve (5% of rent)-$206/mo
Repairs & Maintenance (10% of rent)-$411/mo
Property Management (8% of rent)-$329/mo
Total Pure Operating Expenses-$1,627/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,114/mo
Less: Operating Expenses-$1,627/mo
Net Operating Income (NOI)+$2,487/mo
Less: Debt Service (30yr @ 6.75%)-$4,099/mo
Net Cash Flow
$-1,612/mo
$-19,341/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

2752 SW 11th St | Miami, FL | Haven AI Analysis | Haven by ScoutHavens