OFF_MARKETRisky Deal139 days on market

5935 SW 42nd St

5935 SW 42nd St, Miami, FL 33155, Miami, FL 33155
$775,000
Zestimate®:$706,700

Listing Price

Property image 1
5935 SW 42nd St, Miami, FL 33155
Loc: Miami, FL
Days Listed
139
Tax Assessed
$617k
Zestimate®
$707k
Market Rate
Lot Size
6,600 sqft
Rent Estimate
$4,009/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

David Fairchild Elementary School

PK-5
0.3 mi away
7

South Miami Middle School

6-8
1.5 mi away
3

South Miami Senior High School

9-12
1.2 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
3.40%
Total ROI
32.7%
Cash Flow
$-1,826/mo
DSCR
0.55
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
2026-04-29Sold$700,000$567
2026-04-02Pending sale$725,000$588
2026-04-02Price change$725,000$588
2026-03-31Pending sale$750,000$608
2026-03-23Price change$750,000$608
2026-03-10Price change$775,000$628
2026-02-24Price change$795,000$644
2026-01-14Price change$835,000$677
2026-01-06Price change$848,500$688
2025-12-16Price change$865,000$701
2025-11-22Price change$874,900$709
2025-11-03Price change$899,900$729
2025-10-24Listed for sale$925,000$750
2012-10-17Sold$335,000$271
2012-09-06Listed for sale$333,000$270
2005-07-12Sold$310,000$251

Tax History

YearProperty TaxTax Assessment
2025$5,346.29$314,941
2024$5,202.04$306,066
2023$4,929.43$297,152
2022$4,738.51$288,498
2021$4,710.2$280,096
2020$4,656.78$276,229
2019$4,558.23$270,019
2018$4,343.92$264,985
2017$4,343.92$259,535
2016$4,307.97$254,197
2015$4,325.19$252,430
2014$4,377.09$250,427
2013$3,740.22$246,727
2012$3,740.22$178,315
2011$3,598.19$168,793
2010$3,737.18$161,223
2009$3,841.77$219,519
2007$4,930.27$241,884
2006$4,816.95$0
2005$4,816.95$0
2004$4,230.99$0
2003$3,183.88$0
2002$2,540.27$0
2001$2,540.27$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,234
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: $775,000Rent Basis: Observed Comp Model ($4,009/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $388/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.40%

NOI: $26,342/yr

Cash-on-Cash Yield
-12.3%

On $178,250 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+32.7%

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)-$504/mo
Homeowner / Hazard Insurance-$388/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$401/mo
Property Management (8% of rent)-$321/mo
Total Pure Operating Expenses-$1,814/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,009/mo
Less: Operating Expenses-$1,814/mo
Net Operating Income (NOI)+$2,195/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-1,826/mo
$-21,914/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.