OFF_MARKETExcellent Deal38 days on market

10220 SW 168th St

10220 SW 168th St, Miami, FL 33157, Miami, FL 33157
$620,000
Zestimate®:$599,500

Listing Price

Property image 1
10220 SW 168th St, Miami, FL 33157
Loc: Miami, FL
Days Listed
38
Tax Assessed
$328k
Zestimate®
$600k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$3,315/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.

2

Robert Russa Moton Elementary School

PK-5
0.8 mi away
8

Palmetto Middle School

6-8
3.9 mi away
6

Miami Palmetto Senior High School

9-12
4.2 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
$900/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
2026-07-16Sold$600,000$490
2026-06-18Pending sale$600,000$490
2026-06-10Price change$600,000$490
2026-05-27Price change$610,000$498
2026-05-14Price change$620,000$507
2026-05-05Price change$635,000$519
2026-04-17Listed for sale$649,999$531
2025-08-01Sold$470,000$384
2025-06-03Pending sale$499,000$408
2025-04-03Listing removed$499,000$408
2025-03-10Listed for sale$499,000$408
2025-03-07Listing removed$510,000$417
2024-12-27Pending sale$510,000$417
2024-11-07Listed for sale$510,000$417
2005-06-23Sold$213,000$174

Tax History

YearProperty TaxTax Assessment
2025$4,596.52$162,753
2024$4,442.61$147,958
2023$3,941.88$134,508
2022$3,516.64$122,280
2021$2,988.21$111,164
2020$2,794.33$101,059
2019$2,526.3$91,872
2018$2,314.79$83,520
2017$2,314.79$75,928
2016$2,155.3$69,026
2015$1,811.08$62,751
2014$1,578.32$55,410
2013$1,315.01$50,373
2012$1,315.01$47,318
2011$1,661$65,291
2010$2,377.34$94,750
2009$2,943.1$132,535
2007$3,162.65$146,685
2006$2,468.62$0
2005$2,468.62$0
2004$2,077.17$0
2003$1,654.44$0
2002$1,473.71$0
2001$1,473.71$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,224
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: $620,000Rent Basis: Observed Comp Model ($3,315/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $310/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.82%

NOI: $23,696/yr

Cash-on-Cash Yield
-10.5%

On $142,600 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.9%

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)-$268/mo
Homeowner / Hazard Insurance-$310/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$332/mo
Property Management (8% of rent)-$265/mo
Total Pure Operating Expenses-$1,340/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,315/mo
Less: Operating Expenses-$1,340/mo
Net Operating Income (NOI)+$1,975/mo
Less: Debt Service (30yr @ 6.75%)-$3,217/mo
Net Cash Flow
$-1,242/mo
$-14,908/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.