10122 SW 77th Ct
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.
Nearby Schools
Educational options and performance ratings in the area.
Kenwood K-8 Center
Miami Killian Senior High School
Glades Middle School
Miami, FL Investment Analysis (2026)
Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Haven AI Verdict
Data provided by Haven AI. Disclaimer
Haven AI
Analyzing property data...
10-Year Price Projection
Price & Tax History
Price History
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-11 | Pending sale | $339,000 | $349 |
| 2026-07-30 | Price change | $339,000 | $349 |
| 2026-07-24 | Price change | $359,000 | $370 |
| 2026-07-09 | Listed for sale | $369,000 | $380 |
| 2026-06-29 | Listing removed | $389,500 | $402 |
| 2026-06-04 | Listed for sale | $389,500 | $402 |
| 2026-06-03 | Pending sale | $389,500 | $402 |
| 2026-05-30 | Listed for sale | $389,500 | $402 |
| 2026-05-13 | Listing removed | $2,400 | $2 |
| 2026-04-11 | Listed for rent | $2,400 | $2 |
| 2026-03-24 | Listing removed | $2,400 | $2 |
| 2026-02-09 | Listed for rent | $2,400 | $2 |
| 2021-06-20 | Listing removed | $0 | – |
| 2021-06-02 | Listed for rent | $1,800 | $2 |
| 2021-02-25 | Listing removed | $0 | – |
| 2020-07-06 | Listing removed | $1,700 | $2 |
| 2020-05-08 | Listed for rent | $1,700 | $2 |
| 2015-10-01 | Listing removed | $1,600 | $2 |
| 2015-08-29 | Listed for rent | $1,600 | $2 |
| 2012-01-17 | Sold | $191,600 | $198 |
| 2012-01-06 | Price change | $132,500 | $137 |
| 2012-01-01 | Listed for sale | $0 | – |
| 2005-09-16 | Sold | $205,000 | $211 |
| 1998-12-01 | Sold | $85,000 | $88 |
| 1995-01-04 | Sold | $68,000 | $70 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $6,035.6 | $294,723 |
| 2024 | $5,647.85 | $267,930 |
| 2023 | $4,991.83 | $243,573 |
| 2022 | $4,378.92 | $221,430 |
| 2021 | $4,124.05 | $201,300 |
| 2020 | $3,715.23 | $183,000 |
| 2019 | $3,883.43 | $192,000 |
| 2018 | $3,778.75 | $192,000 |
| 2017 | $3,778.75 | $177,936 |
| 2016 | $3,613.79 | $161,760 |
| 2015 | $1,635 | $105,084 |
| 2014 | $1,650.32 | $104,250 |
| 2013 | $2,249.98 | $102,710 |
| 2012 | $2,249.98 | $97,820 |
| 2011 | $1,534.15 | $97,820 |
| 2010 | $2,290.41 | $130,420 |
| 2009 | $2,521.69 | $149,650 |
| 2007 | $3,472.32 | $163,364 |
| 2006 | $1,542.44 | $0 |
| 2005 | $1,542.44 | $0 |
| 2004 | $1,512.31 | $0 |
| 2003 | $1,402.02 | $0 |
| 2002 | $1,405.8 | $0 |
| 2001 | $1,405.8 | $0 |
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Multi-factor yield grade
NOI: $18,612/yr
On $89,585 invested
Negative debt coverage
Equity + cumulative cash
Monthly Cash Flow Breakdown
Similar Properties Nearby
Explore other investment opportunities in Miami.