OFF_MARKETNeutral Deal4 days on market

9610 SW 16th St

9610 SW 16th St, Miami, FL 33165, Miami, FL 33165
$730,500
Zestimate®:$705,300

Listing Price

Property image 1
9610 SW 16th St, Miami, FL 33165
Loc: Miami, FL
Days Listed
4
Tax Assessed
$597k
Zestimate®
$705k
Market Rate
Lot Size
7,280 sqft
Rent Estimate
$4,368/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

Coral Park Elementary School

PK-5
0.2 mi away
6

Rockway Middle School

6-8
0.8 mi away
6

Miami Coral Park 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
5.38%
Total ROI
16.6%
Cash Flow
$-416/mo
DSCR
0.89
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
2026-06-05Sold$730,500$373
2026-05-06Pending sale$730,500$373
2026-04-25Listed for sale$730,500$373
1998-05-07Sold$150,000$77
1994-03-02Sold$100,000$51

Tax History

YearProperty TaxTax Assessment
2025$3,827.4$258,517
2024$3,708.55$251,232
2023$3,456.45$243,915
2022$3,364.47$236,811
2021$2,898.78$205,560
2020$2,861.12$202,722
2019$2,788.28$198,165
2018$2,629.68$194,471
2017$2,629.68$190,472
2016$2,604.48$186,555
2015$2,601.75$185,259
2014$2,636.65$183,789
2013$2,522.68$181,073
2012$2,522.68$178,047
2011$2,929.29$172,862
2010$3,106.41$170,308
2009$2,827.39$165,831
2007$2,961.29$135,841
2006$3,113.59$0
2005$3,113.59$0
2004$3,063.83$0
2003$2,901.24$0
2002$2,813.06$0
2001$2,813.06$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,957
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: $730,500Rent Basis: Observed Comp Model ($4,368/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $365/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.13%

NOI: $30,134/yr

Cash-on-Cash Yield
-9.1%

On $168,015 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.5%

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)-$487/mo
Homeowner / Hazard Insurance-$365/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$437/mo
Property Management (8% of rent)-$349/mo
Total Pure Operating Expenses-$1,857/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,368/mo
Less: Operating Expenses-$1,857/mo
Net Operating Income (NOI)+$2,511/mo
Less: Debt Service (30yr @ 6.75%)-$3,790/mo
Net Cash Flow
$-1,279/mo
$-15,351/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.