OFF_MARKETExcellent Deal186 days on market

13338 SW 113th Pl

13338 SW 113th Pl, Miami, FL 33176, Miami, FL 33176
$589,000
Zestimate®:$568,100

Listing Price

Property image 1
13338 SW 113th Pl, Miami, FL 33176
Loc: Miami, FL
Days Listed
186
Tax Assessed
$373k
Zestimate®
$568k
Market Rate
Lot Size
4,895 sqft
Rent Estimate
$3,341/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.

9

Gloria Floyd Elementary School

PK-5
0.6 mi away
9

Southwood Middle School

6-8
3.9 mi away
5

Miami Killian Senior High School

9-12
2.6 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
7.68%
Total ROI
28.0%
Cash Flow
$790/mo
DSCR
1.27
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
2026-07-15Sold$570,000$459
2026-06-18Pending sale$589,000$475
2026-03-21Price change$589,000$475
2026-03-14Price change$599,000$483
2026-02-26Price change$605,000$488
2026-01-21Price change$619,000$499
2025-12-05Listed for sale$626,500$505
2025-09-12Sold$400,000$322
2025-07-07Pending sale$465,000$375
2025-06-18Price change$465,000$375
2025-05-22Listed for sale$485,000$391

Tax History

YearProperty TaxTax Assessment
2025$2,226.99$130,713
2024$2,167.61$127,030
2023$1,965.08$123,331
2022$1,862.3$119,739
2021$1,825.64$116,252
2020$1,803.72$114,647
2019$1,761.67$112,070
2018$1,667.87$109,981
2017$1,667.87$107,719
2016$1,649.56$105,504
2015$1,629.28$104,771
2014$1,644.54$103,940
2013$1,577.45$102,404
2012$1,577.45$100,693
2011$1,533.04$97,761
2010$1,592.76$96,317
2009$1,466.14$93,785
2007$1,663.81$65,964
2006$1,702.73$0
2005$1,702.73$0
2004$1,670.63$0
2003$1,555$0
2002$1,500.26$0
2001$1,500.26$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,241
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: $589,000Rent Basis: Observed Comp Model ($3,341/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.02%

NOI: $23,676/yr

Cash-on-Cash Yield
-9.6%

On $135,470 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.2%

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)-$305/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,368/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,341/mo
Less: Operating Expenses-$1,368/mo
Net Operating Income (NOI)+$1,973/mo
Less: Debt Service (30yr @ 6.75%)-$3,056/mo
Net Cash Flow
$-1,083/mo
$-12,999/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.