OFF_MARKETRisky Deal1 days on market

4159 SW 85th Ave

4159 SW 85th Ave, Miami, FL 33155, Miami, FL 33155
$1,299,000
Zestimate®:$1,630,600$331,600 Under Market

Listing Price

Property image 1
4159 SW 85th Ave, Miami, FL 33155
Loc: Miami, FL
Days Listed
1
Tax Assessed
$921k
Zestimate®
$1631k
20% Under Valued
Lot Size
0.26 acres
Rent Estimate
$7,683/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.

9

Banyan Elementary School

PK-5
0.7 mi away
8

Glades Middle School

6-8
1.8 mi away
5

Southwest Miami Senior High School

9-12
0.7 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
4.17%
Total ROI
49.5%
Cash Flow
$-2,226/mo
DSCR
0.67
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
2026-04-27Listing removed$1,299,000$329
2026-03-23Listed for sale$1,299,000$329
2020-04-24Sold$610,000$155
2020-04-09Pending sale$645,000$163
2020-03-18Price change$645,000$163
2019-10-17Price change$695,000$176
2019-08-27Price change$740,000$188
2019-08-07Pending sale$750,000$190
2019-06-28Listed for sale$750,000$190
2017-01-25Sold$467,000$118
2016-08-16Listing removed$480,000$122
2016-07-13Pending sale$480,000$122
2016-06-27Listed for sale$480,000$122
2016-05-26Sold$350,100$89
2016-02-17Price change$100
2015-12-04Price change$499,900$127
2015-11-10Listed for sale$573,150$145
2013-05-07Listing removed$2,350$1
2013-04-29Listed for rent$2,350$1
2004-12-13Sold$660,000$167
2004-04-20Sold$473,000$120
2002-05-29Sold$430,000$109

Tax History

YearProperty TaxTax Assessment
2025$7,263.31$426,407
2024$7,067.73$414,390
2023$6,752.73$402,321
2022$6,508.46$390,603
2021$6,483.24$379,227
2020$11,345.56$613,565
2019$6,831.52$396,846
2018$10,412.02$614,857
2017$10,412.02$617,649
2016$11,296.17$582,753
2015$10,442.88$546,877
2014$10,253.09$522,945
2013$8,835.24$475,405
2012$8,835.24$491,550
2011$9,133.32$502,378
2010$11,254.5$567,535
2009$10,156.1$552,615
2007$9,950.33$510,984
2006$12,258.7$0
2005$12,258.7$0
2004$10,909.1$0
2003$9,108.89$0
2002$7,993.08$0
2001$7,993.08$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
3,945
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: $1,299,000Rent Basis: Observed Comp Model ($7,683/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $650/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.17%

NOI: $54,166/yr

Cash-on-Cash Yield
-8.9%

On $298,770 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.5%

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)-$752/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$384/mo
Repairs & Maintenance (10% of rent)-$768/mo
Property Management (8% of rent)-$615/mo
Total Pure Operating Expenses-$3,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,683/mo
Less: Operating Expenses-$3,169/mo
Net Operating Income (NOI)+$4,514/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-2,226/mo
$-26,717/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.