Back to Dashboard
OFF_MARKETRisky Deal3 days on market

8967 SW 117th St

8967 SW 117th St, Miami, FL 33176, Miami, FL 33176
$3,599,999
Zestimate®:$2,631,900

Listing Price

Log in to unlock AI Insights
Property image 1
8967 SW 117th St, Miami, FL 33176
Loc: Miami, FL
Days Listed
3
Tax Assessed
$1727k
Zestimate®
$2632k
Market Rate
Lot Size
0.93 acres
Rent Estimate
$12,855/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
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
2.23%
Total ROI
7.3%
Cash Flow
$-11,992/mo
DSCR
0.36
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
5
Baths
4
Sq Ft
4,401
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: $3,599,999Rent Basis: Observed Comp Model ($12,855/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.23%

NOI: $80,254/yr

Cash-on-Cash Yield
-17.4%

On $828,000 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.3%

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)-$1,411/mo
Homeowner / Hazard Insurance-$1,800/mo
Vacancy Reserve (5% of rent)-$643/mo
Repairs & Maintenance (10% of rent)-$1,286/mo
Property Management (8% of rent)-$1,028/mo
Total Pure Operating Expenses-$6,167/mo
Net Investor Cash Flow
Gross Scheduled Rent+$12,855/mo
Less: Operating Expenses-$6,167/mo
Net Operating Income (NOI)+$6,688/mo
Less: Debt Service (30yr @ 6.75%)-$18,680/mo
Net Cash Flow
$-11,992/mo
$-143,901/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.

8967 SW 117th St | Miami, FL | Haven AI Analysis | Haven by ScoutHavens