OFF_MARKETRisky Deal0 days on market

9361 SW 16th St

9361 SW 16th St, Miami, FL 33165, Miami, FL 33165
$799,900
Zestimate®:$792,800

Listing Price

Property image 1
9361 SW 16th St, Miami, FL 33165
Loc: Miami, FL
Days Listed
0
Tax Assessed
$643k
Zestimate®
$793k
Market Rate
Lot Size
9,375 sqft
Rent Estimate
$3,473/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.

10

Coral Park Elementary School

PK-5
0.3 mi away
6

Rockway Middle School

6-8
0.8 mi away
6

Miami Coral Park Senior High School

9-12
0.4 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
2.62%
Total ROI
15.9%
Cash Flow
$-2,401/mo
DSCR
0.42
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
2026-05-04Sold$800,000$427
2026-03-31Pending sale$799,900$427
2026-03-12Listed for sale$799,900$427
2025-11-27Sold$500,000$267
2025-11-05Pending sale$600,000$320
2025-10-24Price change$600,000$320
2025-10-09Price change$714,000$381
2025-09-20Listed for sale$725,000$387
2010-04-26Sold$150,000$80
2002-01-14Sold$159,700$85
1997-11-06Sold$129,000$69

Tax History

YearProperty TaxTax Assessment
2025$10,122.54$498,357
2024$8,989.44$453,052
2023$8,061.67$411,866
2022$7,098.78$374,424
2021$6,504.69$340,386
2020$6,197.72$322,008
2019$6,014.79$310,798
2018$5,770.88$296,721
2017$5,770.88$269,747
2016$5,371.01$245,225
2015$4,641.96$222,932
2014$4,315.22$202,666
2012$3,894.61$185,257
2011$3,866.07$181,362
2010$4,334.4$189,155
2009$4,977.54$238,915
2007$5,889.59$292,027
2006$4,875.48$0
2005$4,875.48$0
2004$4,263.11$0
2003$3,224.93$0
2002$2,116.93$0
2001$2,116.93$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,522
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: $799,900Rent Basis: Observed Comp Model ($3,473/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.62%

NOI: $20,993/yr

Cash-on-Cash Yield
-15.7%

On $183,977 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.9%

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)-$525/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$347/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,724/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,473/mo
Less: Operating Expenses-$1,724/mo
Net Operating Income (NOI)+$1,749/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,401/mo
$-28,813/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.