OFF_MARKETRisky Deal2 days on market

4161 SW 97th Pl

4161 SW 97th Pl, Miami, FL 33165, Miami, FL 33165
$750,000
Zestimate®:$719,500

Listing Price

Property image 1
4161 SW 97th Pl, Miami, FL 33165
Loc: Miami, FL
Days Listed
2
Tax Assessed
$510k
Zestimate®
$720k
Market Rate
Lot Size
8,025 sqft
Rent Estimate
$4,269/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

Olympia Heights Elementary School

PK-5
0.3 mi away
6

Riviera Middle School

6-8
0.7 mi away
5

Southwest Miami Senior High School

9-12
1 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
3.99%
Total ROI
45.6%
Cash Flow
$-1,396/mo
DSCR
0.64
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
2026-05-22Sold$725,000$493
2026-04-27Pending sale$740,000$503
2026-04-10Price change$740,000$503
2026-03-10Listed for sale$750,000$510
2003-09-10Sold$235,000$160
1999-08-03Sold$137,000$93

Tax History

YearProperty TaxTax Assessment
2025$3,638.09$211,717
2024$3,541.41$205,751
2023$3,308.05$199,759
2022$3,176.43$193,941
2021$3,124.31$188,293
2020$3,088.52$185,694
2019$3,021.66$181,520
2018$2,886.31$178,136
2017$2,886.31$174,473
2016$2,846.03$170,885
2015$2,843.22$169,698
2014$2,862.6$167,323
2013$2,847.66$164,851
2012$2,847.66$167,714
2011$2,526.32$148,841
2010$2,832.96$155,489
2009$3,475.24$198,663
2007$3,583.13$167,685
2006$3,785.23$0
2005$3,785.23$0
2003$2,248.75$0
2002$2,176.73$0
2001$2,176.73$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,470
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: $750,000Rent Basis: Observed Comp Model ($4,269/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.99%

NOI: $29,949/yr

Cash-on-Cash Yield
-9.7%

On $172,500 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.6%

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)-$416/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$427/mo
Property Management (8% of rent)-$342/mo
Total Pure Operating Expenses-$1,773/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,269/mo
Less: Operating Expenses-$1,773/mo
Net Operating Income (NOI)+$2,496/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-1,396/mo
$-16,750/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

4161 SW 97th Pl | Miami, FL | Haven AI Analysis | Haven by ScoutHavens