OFF_MARKETRisky Deal69 days on market

14789 SW 142nd St

14789 SW 142nd St, Miami, FL 33196, Miami, FL 33196
$714,500
Zestimate®:$692,700

Listing Price

Property image 1
14789 SW 142nd St, Miami, FL 33196
Loc: Miami, FL
Days Listed
69
Tax Assessed
$543k
Zestimate®
$693k
Market Rate
Lot Size
5,852 sqft
Rent Estimate
$4,081/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 mi away
3

Miami Sunset Senior High School

9-12
4.9 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
3.93%
Total ROI
44.4%
Cash Flow
$-1,365/mo
DSCR
0.63
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
2026-06-30Sold$695,000$317
2026-06-18Pending sale$705,000$321
2026-05-20Price change$705,000$321
2026-04-27Price change$710,000$324
2026-03-10Price change$714,500$326
2026-01-03Listed for sale$725,000$331
2025-10-22Listing removed$725,000$331
2025-10-07Listed for sale$725,000$331
2023-12-01Listing removed$0
2023-11-09Price change$4,499$2
2023-11-05Listed for rent$4,900$2
2023-07-12Sold$621,000$283
2023-06-24Contingent$625,000$285
2023-05-23Listed for sale$625,000$285
2016-03-14Sold$310,000$141
2009-11-18Sold$215,000$98
2009-10-03Listed for sale$240,000$109
2002-06-20Sold$195,000$89
1996-08-02Sold$137,000$62

Tax History

YearProperty TaxTax Assessment
2025$9,939.61$542,589
2024$9,830.09$535,878
2023$6,631.69$392,898
2022$6,392.22$381,455
2021$6,351.3$370,345
2020$6,108.48$315,582
2019$5,984.39$307,713
2018$4,520.64$272,328
2017$4,520.64$266,223
2016$5,192.86$186,666
2015$3,143.19$185,369
2014$3,184.78$183,898
2013$3,047.76$181,181
2012$3,047.76$178,153
2011$3,065.66$177,033
2010$3,297.95$177,827
2009$3,828.13$217,158
2007$4,140.36$197,390
2006$4,390.85$0
2005$4,390.85$0
2004$4,323.32$0
2003$2,823.45$0
2002$2,736.94$0
2001$2,736.94$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,193
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: $714,500Rent Basis: Observed Comp Model ($4,081/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $357/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.93%

NOI: $28,107/yr

Cash-on-Cash Yield
-10.0%

On $164,335 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.4%

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)-$443/mo
Homeowner / Hazard Insurance-$357/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$408/mo
Property Management (8% of rent)-$326/mo
Total Pure Operating Expenses-$1,739/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,081/mo
Less: Operating Expenses-$1,739/mo
Net Operating Income (NOI)+$2,342/mo
Less: Debt Service (30yr @ 6.75%)-$3,707/mo
Net Cash Flow
$-1,365/mo
$-16,382/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.