OFF_MARKETRisky Deal2 days on market

14141 SW 146th Ter

14141 SW 146th Ter, Miami, FL 33186, Miami, FL 33186
$600,000
Zestimate®:$595,700

Listing Price

Property image 1
14141 SW 146th Ter, Miami, FL 33186
Loc: Miami, FL
Days Listed
2
Tax Assessed
$455k
Zestimate®
$596k
Market Rate
Lot Size
4,400 sqft
Rent Estimate
$4,443/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
1.6 mi away
3

Miami Sunset Senior High School

9-12
5.1 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
5.50%
Total ROI
78.4%
Cash Flow
$-364/mo
DSCR
0.88
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
2026-05-27Sold$600,000$334
2026-03-10Listed for sale$600,000$334

Tax History

YearProperty TaxTax Assessment
2025$3,287.07$193,322
2024$3,198.85$187,874
2023$2,972.46$182,402
2022$2,839.77$177,090
2021$2,805.93$171,933
2020$2,773.32$169,560
2019$2,712.05$165,748
2018$2,577.3$162,658
2017$2,577.3$159,313
2016$2,553$156,037
2015$2,545.5$154,953
2014$2,573.22$153,724
2013$2,072.57$151,453
2012$2,072.57$127,437
2011$2,018.99$123,726
2010$2,116.08$121,898
2009$1,936.78$118,694
2007$2,112.42$90,123
2006$2,190.53$0
2005$2,190.53$0
2004$2,152.3$0
2003$2,020.45$0
2002$2,005.83$0
2001$2,005.83$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,799
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: $600,000Rent Basis: Observed Comp Model ($4,443/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.50%

NOI: $32,996/yr

Cash-on-Cash Yield
-3.2%

On $138,000 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.4%

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)-$371/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$222/mo
Repairs & Maintenance (10% of rent)-$444/mo
Property Management (8% of rent)-$355/mo
Total Pure Operating Expenses-$1,693/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,443/mo
Less: Operating Expenses-$1,693/mo
Net Operating Income (NOI)+$2,750/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-364/mo
$-4,363/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.