Back to Dashboard
OFF_MARKETNeutral Deal2 days on market

20120 SW 133rd Ave

20120 SW 133rd Ave, Miami, FL 33177, Miami, FL 33177
$1,980,000

Listing Price

Log in to unlock AI Insights
Property image 1
20120 SW 133rd Ave, Miami, FL 33177
Loc: Miami, FL
Days Listed
2
Tax Assessed
$1138k
Lot Size
0.78 acres
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
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
6.23%
Total ROI
94.2%
Cash Flow
$3/mo
DSCR
1.00
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,083
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: $1,980,000Rent Basis: Modeled Estimate ($15,840/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $990/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.23%

NOI: $123,325/yr

Cash-on-Cash Yield
0.0%

On $455,400 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.2%

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)-$930/mo
Homeowner / Hazard Insurance-$990/mo
Vacancy Reserve (5% of rent)-$792/mo
Repairs & Maintenance (10% of rent)-$1,584/mo
Property Management (8% of rent)-$1,267/mo
Total Pure Operating Expenses-$5,563/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,840/mo
Less: Operating Expenses-$5,563/mo
Net Operating Income (NOI)+$10,277/mo
Less: Debt Service (30yr @ 6.75%)-$10,274/mo
Net Cash Flow
$3/mo
$40/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Miami.

20120 SW 133rd Ave | Miami, FL | Haven AI Analysis | Haven by ScoutHavens