OFF_MARKETRisky Deal3 days on market

14330 SW 50th St

14330 SW 50th St, Miami, FL 33175, Miami, FL 33175
$697,000
Zestimate®:$687,600

Listing Price

Property image 1
14330 SW 50th St, Miami, FL 33175
Loc: Miami, FL
Days Listed
3
Tax Assessed
$588k
Zestimate®
$688k
Market Rate
Lot Size
5,000 sqft
Rent Estimate
$3,478/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.

10

Ethel Koger Beckham Elementary School

PK-8
0.3 mi away
4

G. Holmes Braddock Senior High School

PK,9-12
1.2 mi away
7

Howard D. McMillan Middle School

6-8
1.3 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
3.18%
Total ROI
28.0%
Cash Flow
$-1,767/mo
DSCR
0.51
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
2026-06-09Sold$673,500$398
2026-05-01Pending sale$700,000$413
2026-04-22Price change$700,000$413
2026-04-13Price change$720,000$425
2026-03-09Listed for sale$697,000$411
2004-06-30Sold$265,000$156
2002-12-27Sold$209,000$123
1996-05-06Sold$125,000$74

Tax History

YearProperty TaxTax Assessment
2025$13,359.44$549,187
2024$12,299.06$499,261
2023$8,342.38$453,874
2022$7,448.93$382,688
2021$6,159.34$319,915
2020$5,900.9$304,344
2019$5,847.81$300,773
2018$5,533.37$291,402
2017$5,533.37$272,061
2016$5,304.6$247,329
2015$4,652.17$224,845
2014$4,366.76$204,405
2013$3,684.16$185,823
2012$3,684.16$173,644
2011$3,784.64$176,677
2010$4,082$177,428
2009$4,645.69$222,514
2007$6,547.33$328,095
2006$5,535.68$0
2005$5,535.68$0
2004$3,456.43$0
2003$3,353.51$0
2002$2,997.89$0
2001$2,997.89$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,694
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: $697,000Rent Basis: Observed Comp Model ($3,478/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $349/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.18%

NOI: $22,190/yr

Cash-on-Cash Yield
-13.2%

On $160,310 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.0%

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)-$480/mo
Homeowner / Hazard Insurance-$349/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,629/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,478/mo
Less: Operating Expenses-$1,629/mo
Net Operating Income (NOI)+$1,849/mo
Less: Debt Service (30yr @ 6.75%)-$3,617/mo
Net Cash Flow
$-1,767/mo
$-21,209/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.