OFF_MARKETRisky Deal1 days on market

8769 SW 137th Ave

8769 SW 137th Ave, Miami, FL 33183, Miami, FL 33183
$329,900
Zestimate®:$325,900

Listing Price

Property image 1
8769 SW 137th Ave, Miami, FL 33183
Loc: Miami, FL
Days Listed
1
Zestimate®
$326k
Market Rate
Rent Estimate
$2,751/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

Winston Park K-8 Center

PK-8
0.6 mi away
3

Miami Sunset Senior High School

9-12
1.2 mi away
7

Howard D. McMillan 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
6.12%
Total ROI
92.0%
Cash Flow
$-28/mo
DSCR
0.98
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
2026-07-21Listing removed$2,750$2
2026-07-19Listed for rent$2,750$2
2026-03-23Listing removed$329,900$245
2026-03-22Pending sale$329,900$245
2026-03-12Listed for sale$329,900$245
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,346
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: $329,900Rent Basis: Observed Comp Model ($2,751/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $165/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.12%

NOI: $20,206/yr

Cash-on-Cash Yield
-0.4%

On $75,877 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+92.0%

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)-$269/mo
Homeowner / Hazard Insurance-$165/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$275/mo
Property Management (8% of rent)-$220/mo
Total Pure Operating Expenses-$1,067/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,751/mo
Less: Operating Expenses-$1,067/mo
Net Operating Income (NOI)+$1,684/mo
Less: Debt Service (30yr @ 6.75%)-$1,712/mo
Net Cash Flow
$-28/mo
$-335/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.