OFF_MARKETRisky Deal0 days on market

2845 SW 67th Ave

2845 SW 67th Ave, Miami, FL 33155, Miami, FL 33155
$750,000
Zestimate®:$719,200

Listing Price

Property image 1
2845 SW 67th Ave, Miami, FL 33155
Loc: Miami, FL
Days Listed
0
Tax Assessed
$548k
Zestimate®
$719k
Market Rate
Lot Size
6,100 sqft
Rent Estimate
$3,966/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.

6

Coral Terrace Elementary School

PK-5
0.4 mi away
4

West Miami Middle School

6-8
1 mi away
3

South Miami Senior High School

9-12
1.6 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
3.57%
Total ROI
36.5%
Cash Flow
$-1,660/mo
DSCR
0.57
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
2026-03-20Listed for sale$750,000$600
2026-01-21Listing removed$675,000$540
2026-01-09Price change$675,000$540
2025-11-26Listed for sale$700,000$560
2025-01-16Sold$530,000$424
2023-01-24Sold$545,000$436
2022-12-19Pending sale$549,900$440
2022-11-14Listed for sale$549,900$440
2022-08-06Pending sale$549,900$440
2022-07-20Listed for sale$549,900$440
2022-07-18Listing removed$0
2022-05-12Listed for sale$570,000$456
2022-05-12Listing removed$0
2022-04-09Price change$599,000$479
2022-03-14Price change$675,000$540
2022-02-14Listed for sale$705,000$564
2021-08-11Sold$269,000$215
2021-03-11Sold$105,000$84
2020-10-21Listed for sale$289,000$231

Tax History

YearProperty TaxTax Assessment
2025$4,971$292,776
2024$4,836.95$284,525
2023$7,716.72$416,165
2022$6,957.04$378,332
2021$5,604.93$290,869
2020$5,525.05$285,497
2019$1,773.42$112,732
2018$1,529.81$101,986
2017$1,529.81$99,889
2016$1,512.45$97,835
2015$1,490.25$97,155
2014$1,503.58$96,384
2013$1,441.94$94,960
2012$1,441.94$93,373
2011$1,400.03$90,654
2010$1,449.52$89,315
2009$1,337.32$86,967
2007$1,541.02$59,351
2006$1,569.21$0
2005$1,569.21$0
2004$1,538.76$0
2003$1,427.62$0
2002$1,376.05$0
2001$1,376.05$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,250
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 ($3,966/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.57%

NOI: $26,778/yr

Cash-on-Cash Yield
-11.5%

On $172,500 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.5%

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)-$447/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$198/mo
Repairs & Maintenance (10% of rent)-$397/mo
Property Management (8% of rent)-$317/mo
Total Pure Operating Expenses-$1,734/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,966/mo
Less: Operating Expenses-$1,734/mo
Net Operating Income (NOI)+$2,232/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-1,660/mo
$-19,921/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.