OFF_MARKETRisky Deal81 days on market

45 SW 19th Rd

45 SW 19th Rd, Miami, FL 33129, Miami, FL 33129
$2,950,000
Zestimate®:$2,871,800

Listing Price

Property image 1
45 SW 19th Rd, Miami, FL 33129
Loc: Miami, FL
Days Listed
81
Tax Assessed
$2178k
Zestimate®
$2872k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$8,429/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

Coral Way K-8 Center

PK-8
1.1 mi away
5

Miami Senior High School

PK,9-12
2.5 mi away
5

Shenandoah Middle School

6-8
1.8 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
1.32%
Total ROI
-12.5%
Cash Flow
$-12,070/mo
DSCR
0.21
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
2026-03-27Sold$2,900,000$913
2026-03-18Pending sale$2,950,000$928
2026-03-10Price change$2,950,000$928
2026-01-22Price change$3,000,000$944
2025-12-21Listed for sale$3,100,000$975
2025-05-20Sold$3,050,000$960
2025-04-07Pending sale$3,485,000$1,097
2025-03-04Price change$3,485,000$1,097
2025-02-03Listed for sale$3,700,000$1,164
2016-03-10Sold$1,250,000$393
2013-07-01Sold$715,000$225
2013-06-13Listing removed$4,200$1
2013-06-09Listed for rent$4,200$1
2013-05-07Listed for sale$750,000$236
2005-01-06Sold$487,500$153

Tax History

YearProperty TaxTax Assessment
2025$34,134.26$1,730,930
2024$33,242.2$1,682,148
2023$38,526.6$1,897,557
2022$30,832.66$1,391,399
2021$27,255.01$1,264,909
2020$26,900.65$1,245,211
2019$26,540.3$1,225,513
2018$20,030.1$938,158
2017$20,030.1$902,924
2016$19,507.71$504,781
2015$9,518.22$452,423
2014$11,869.94$506,642
2013$5,491.66$271,940
2012$5,491.66$267,395
2011$5,548.67$268,433
2010$6,153.35$279,970
2009$8,325.44$387,532
2007$8,098.53$350,869
2006$8,803.04$0
2005$8,803.04$0
2004$5,925.72$0
2003$5,784.74$0
2002$4,458.66$0
2001$4,458.66$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,178
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: $2,950,000Rent Basis: Observed Comp Model ($8,429/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,475/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.32%

NOI: $38,839/yr

Cash-on-Cash Yield
-21.3%

On $678,500 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-12.5%

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)-$1,779/mo
Homeowner / Hazard Insurance-$1,475/mo
Vacancy Reserve (5% of rent)-$421/mo
Repairs & Maintenance (10% of rent)-$843/mo
Property Management (8% of rent)-$674/mo
Total Pure Operating Expenses-$5,192/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,429/mo
Less: Operating Expenses-$5,192/mo
Net Operating Income (NOI)+$3,237/mo
Less: Debt Service (30yr @ 6.75%)-$15,307/mo
Net Cash Flow
$-12,070/mo
$-144,843/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.