OFF_MARKETRisky Deal2 days on market

10020 SW 83rd St

10020 SW 83rd St, Miami, FL 33173, Miami, FL 33173
$975,000
Zestimate®:$859,700

Listing Price

Property image 1
10020 SW 83rd St, Miami, FL 33173
Loc: Miami, FL
Days Listed
2
Tax Assessed
$640k
Zestimate®
$860k
Market Rate
Lot Size
8,750 sqft
Rent Estimate
$4,111/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

Sunset Park Elementary School

PK-5
0.1 mi away
8

Glades Middle School

6-8
1.4 mi away
5

Miami Killian Senior High School

9-12
1.5 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
2.65%
Total ROI
16.5%
Cash Flow
$-2,905/mo
DSCR
0.43
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
2026-09-04Price change$3,900$2
2026-08-25Price change$4,000$2
2026-08-05Listed for rent$4,100$2
2026-07-27Sold$860,000$385
2026-07-04Pending sale$945,000$423
2026-04-13Price change$945,000$423
2026-03-10Listed for sale$975,000$437
2005-07-29Sold$359,000$161

Tax History

YearProperty TaxTax Assessment
2025$3,984.48$231,946
2024$3,878.48$225,410
2023$3,659.8$218,845
2022$3,508.59$212,471
2021$3,464.25$206,283
2020$3,418.67$203,435
2019$3,345.59$198,862
2018$3,185.56$195,155
2017$3,164.1$191,142
2016$3,120.01$187,211
2015$3,057.07$185,910
2014$3,057.07$184,435
2013$3,057.07$181,710
2012$3,057.07$178,673
2011$2,996.43$173,469
2010$3,156.51$170,906
2009$2,872$166,413
2006$3,160.63$0
2005$3,160.63$0
2004$3,108.72$0
2003$2,943.68$0
2002$2,854.25$0
2001$2,854.25$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,232
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: $975,000Rent Basis: Observed Comp Model ($4,111/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $488/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.65%

NOI: $25,853/yr

Cash-on-Cash Yield
-15.5%

On $224,250 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+16.5%

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)-$523/mo
Homeowner / Hazard Insurance-$488/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-$1,957/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,111/mo
Less: Operating Expenses-$1,957/mo
Net Operating Income (NOI)+$2,154/mo
Less: Debt Service (30yr @ 6.75%)-$5,059/mo
Net Cash Flow
$-2,905/mo
$-34,855/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.