OFF_MARKETRisky Deal3 days on market

13676 SW 33rd Ter

13676 SW 33rd Ter, Miami, FL 33175, Miami, FL 33175
$1,599,000
Zestimate®:$1,369,500

Listing Price

Property image 1
13676 SW 33rd Ter, Miami, FL 33175
Loc: Miami, FL
Days Listed
3
Tax Assessed
$1022k
Zestimate®
$1370k
Market Rate
Lot Size
10,660 sqft
Rent Estimate
$7,301/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

Greenglade Elementary School

PK-5
0.9 mi away
5

W. R. Thomas Middle School

6-8
0.8 mi away
4

G. Holmes Braddock Senior High School

PK,9-12
0.9 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
2.99%
Total ROI
23.9%
Cash Flow
$-4,310/mo
DSCR
0.48
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
2026-07-07Sold$1,375,000$390
2026-06-29Listed for sale$1,499,000$425
2026-06-26Pending sale$1,499,000$425
2026-06-17Listed for sale$1,499,000$425
2026-06-12Listing removed$1,539,000$436
2026-05-18Price change$1,539,000$436
2026-04-06Price change$1,549,000$439
2026-03-09Listed for sale$1,599,000$453
2024-07-31Sold$1,300,000$368
2024-06-24Contingent$1,399,900$397
2024-05-31Listed for sale$1,399,900$397
2024-05-29Listing removed$0
2024-05-14Price change$1,399,900$397
2024-03-29Listed for sale$1,479,900$419
2023-10-28Listing removed$0
2023-10-23Listed for sale$1,200,000$340
2023-09-23Listing removed$0
2023-07-06Price change$1,200,000$340
2023-07-05Price change$1,250,000$354
2023-05-31Listed for sale$1,300,000$368
2013-09-19Sold$650,000$184

Tax History

YearProperty TaxTax Assessment
2025$16,959.35$883,689
2024$18,735.16$869,572
2023$16,772.81$790,520
2022$15,769.01$718,655
2021$13,874.03$653,323
2020$13,300.81$618,953
2019$13,250.56$614,427
2018$13,858$662,094
2017$13,858$601,904
2016$12,972.73$547,186
2015$10,565.39$503,462
2014$11,382.97$527,478
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,529
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: $1,599,000Rent Basis: Observed Comp Model ($7,301/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.99%

NOI: $47,846/yr

Cash-on-Cash Yield
-14.1%

On $367,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.9%

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)-$835/mo
Homeowner / Hazard Insurance-$800/mo
Vacancy Reserve (5% of rent)-$365/mo
Repairs & Maintenance (10% of rent)-$730/mo
Property Management (8% of rent)-$584/mo
Total Pure Operating Expenses-$3,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,301/mo
Less: Operating Expenses-$3,314/mo
Net Operating Income (NOI)+$3,987/mo
Less: Debt Service (30yr @ 6.75%)-$8,297/mo
Net Cash Flow
$-4,310/mo
$-51,717/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.