SOLDExcellent Deal9 days on market

5835 SW 144 Circle Pl

5835 SW 144 Circle Pl, Miami, FL 33183, Miami, FL 33183
$480,000

Listing Price

Property image 1
5835 SW 144 Circle Pl, Miami, FL 33183
Loc: Miami, FL
Days Listed
9
Tax Assessed
$341k
Type
townhouse

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

Ethel Koger Beckham Elementary School

PK-8
0.6 mi away
3

Miami Sunset Senior High School

9-12
1.6 mi away
7

Howard D. McMillan Middle School

6-8
1.4 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
7.54%
Total ROI
27.4%
Cash Flow
$588/mo
DSCR
1.24
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
2026-07-20Sold$480,000$359
2026-06-01Listed for sale$470,000$352
2020-11-18Sold$265,000$198
2020-10-23Pending sale$275,000$206
2020-10-16Listed for sale$275,000$206

Tax History

YearProperty TaxTax Assessment
2025$6,795.35$262,545
2024$6,674.22$255,146
2023$6,421.53$247,715
2022$3,978$240,500
2021$4,353.13$216,500
2020$1,655.01$102,969
2019$1,617.63$100,654
2018$1,531.97$98,778
2017$1,531.97$96,747
2016$1,514.94$94,758
2015$1,491.42$94,100
2014$1,504.05$93,354
2013$1,444.05$91,975
2012$1,444.05$90,438
2011$1,403.09$87,804
2010$1,451.2$86,507
2009$1,336.68$84,233
2007$1,540.61$56,699
2006$1,553.65$0
2005$1,553.65$0
2004$1,512.48$0
2003$1,385.18$0
2002$1,326.2$0
2001$1,326.2$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,337
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: $480,000Rent Basis: Modeled Estimate ($3,840/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.10%

NOI: $29,265/yr

Cash-on-Cash Yield
-0.6%

On $110,400 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.4%

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)-$278/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$384/mo
Property Management (8% of rent)-$307/mo
Total Pure Operating Expenses-$1,401/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,840/mo
Less: Operating Expenses-$1,401/mo
Net Operating Income (NOI)+$2,439/mo
Less: Debt Service (30yr @ 6.75%)-$2,491/mo
Net Cash Flow
$-52/mo
$-623/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.