OFF_MARKETExcellent Deal3 days on market

4170 SW 99th Ave

4170 SW 99th Ave, Miami, FL 33165, Miami, FL 33165
$899,000
Zestimate®:$879,800

Listing Price

Property image 1
4170 SW 99th Ave, Miami, FL 33165
Loc: Miami, FL
Days Listed
3
Tax Assessed
$542k
Zestimate®
$880k
Market Rate
Lot Size
9,438 sqft
Rent Estimate
$4,269/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.

8

Olympia Heights Elementary School

PK-5
0.3 mi away
6

Riviera Middle School

6-8
0.6 mi away
5

Southwest Miami Senior High School

9-12
1.1 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
7.81%
Total ROI
28.7%
Cash Flow
$1,301/mo
DSCR
1.29
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
2026-07-28Sold$880,000$485
2026-07-13Pending sale$899,000$495
2026-05-18Listed for sale$899,000$495
2024-07-26Listing removed$0
2024-07-12Listed for sale$650,000$358
2024-03-20Sold$575,000$317
2024-02-17Contingent$613,000$338
2024-02-01Price change$613,000$338
2024-01-13Listed for sale$650,000$358

Tax History

YearProperty TaxTax Assessment
2025$9,944.69$542,111
2024$1,840.99$179,318
2023$1,666.51$174,096
2022$1,624.81$169,026
2021$1,594.07$164,103
2020$1,588.41$161,838
2019$1,565.43$158,200
2018$1,485.38$155,251
2017$1,485.38$152,058
2016$1,475.83$148,931
2015$1,503.14$147,896
2014$1,437.04$133,833
2013$2,161.03$131,856
2012$2,161.03$129,652
2011$2,119.34$125,876
2010$2,207.34$124,016
2009$2,020.14$120,756
2006$2,277.17$0
2005$2,277.17$0
2004$2,235.46$0
2002$2,030.5$0
2001$2,030.5$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
1,816
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: $899,000Rent Basis: Observed Comp Model ($4,269/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.20%

NOI: $28,733/yr

Cash-on-Cash Yield
-13.2%

On $206,770 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.3%

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)-$443/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$427/mo
Property Management (8% of rent)-$342/mo
Total Pure Operating Expenses-$1,875/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,269/mo
Less: Operating Expenses-$1,875/mo
Net Operating Income (NOI)+$2,394/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,270/mo
$-27,244/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.