FOR_SALEExcellent Deal5 days on market

2636 Havana Dr

2636 Havana Dr, Miramar, FL 33023, Miramar, FL 33023
$379,900
Zestimate®:$386,400$6,500 Under Market

Listing Price

Property image 1
2636 Havana Dr, Miramar, FL 33023
Loc: Miramar, FL
Days Listed
5
Tax Assessed
$330k
Zestimate®
$386k
2% Under Valued
Lot Size
6,010 sqft
Rent Estimate
$2,414/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

Sunshine Elementary School

PK-5
0.2 mi away
5

New Renaissance Middle School

6-8
3.2 mi away
4

Miramar High School

9-12
1.6 mi away

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
7.29%
Total ROI
26.1%
Cash Flow
$387/mo
DSCR
1.20
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
2026-06-12Sold$385,000$434
2026-05-13Pending sale$379,900$428
2026-04-27Listed for sale$379,900$428
1984-07-01Sold$33,429$38

Tax History

YearProperty TaxTax Assessment
2025$1,758.45$99,460
2024$1,696.25$96,660
2023$1,650.55$93,850
2022$1,483.29$91,120
2021$1,435.88$88,470
2020$1,415.29$87,250
2019$1,390.45$85,290
2018$1,390.45$80,090
2017$1,248.44$78,450
2016$1,188.02$76,840
2015$1,175.76$75,120
2014$1,072.85$74,530
2013$1,072.85$85,460
2012$996.21$72,210
2011$896.02$73,000
2010$1,070.92$80,980
2009$1,027.03$79,770
2008$940.93$79,700
2007$1,190.08$77,380
2006$939.5$61,240
2005$0$59,460
2004$930.61$57,730
2003$802.17$56,660
2002$786.36$55,340
2001$765.85$54,470
2000$728.89$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
888
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: $379,900Rent Basis: Observed Comp Model ($2,414/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $190/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.42%

NOI: $16,793/yr

Cash-on-Cash Yield
-7.9%

On $87,377 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.9%

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)-$269/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$241/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$1,015/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,414/mo
Less: Operating Expenses-$1,015/mo
Net Operating Income (NOI)+$1,399/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$-572/mo
$-6,861/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miramar.

2636 Havana Dr | Miramar, FL | Haven AI Analysis | Haven by ScoutHavens