FOR_SALERisky Deal45 days on market

14404 SW 105th Ct

14404 SW 105th Ct, Miami, FL 33176, Miami, FL 33176
$550,000

Listing Price

Property image 1
14404 SW 105th Ct, Miami, FL 33176
Loc: Miami, FL
Days Listed
45
Tax Assessed
$389k
Lot Size
10,147 sqft
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.

6

Frank Crawford Martin K-8 Center

PK-8
0.7 mi away
5

Miami Killian Senior High School

9-12
2.6 mi away
4

Richmond Heights Middle School

6-8
0.6 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
6.10%
Total ROI
91.4%
Cash Flow
$-58/mo
DSCR
0.98
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
2026-07-16Listed for sale$550,000$467
2022-03-16Sold$416,000$353
2022-02-01Pending sale$430,000$365
2021-12-21Listed for sale$430,000$365
2021-07-26Sold$202,000$171
2018-08-09Listing removed$227,000$193
2018-08-09Listed for sale$227,000$193
2018-06-21Pending sale$227,000$193
2018-06-07Listed for sale$227,000$193
2018-05-04Pending sale$227,000$193
2018-02-06Listed for sale$227,000$193

Tax History

YearProperty TaxTax Assessment
2025$6,399.55$373,822
2024$6,228.13$363,287
2023$5,933.16$352,706
2022$5,705.91$301,621
2021$4,577.09$229,290
2020$4,335.43$213,473
2019$4,056.1$194,067
2018$3,615.58$176,425
2017$3,615.58$160,387
2016$3,323.22$125,028
2015$1,128.49$74,601
2014$1,148.11$73,991
2013$1,137.28$72,898
2012$1,137.28$74,442
2011$1,145.76$73,415
2010$907.64$73,251
2009$873.49$71,326
2007$879.22$69,180
2006$1,301.39$0
2005$1,301.39$0
2004$1,273.56$0
2003$1,169.92$0
2001$1,126.01$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,178
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: $550,000Rent Basis: Modeled Estimate ($4,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.10%

NOI: $33,548/yr

Cash-on-Cash Yield
-0.6%

On $126,500 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)-$317/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$440/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$1,604/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,400/mo
Less: Operating Expenses-$1,604/mo
Net Operating Income (NOI)+$2,796/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-58/mo
$-698/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.