FOR_SALEExcellent Deal8 days on market

2100 SW 25th St

2100 SW 25th St, Miami, FL 33133, Miami, FL 33133
$450,000
Zestimate®:$437,300

Listing Price

Property image 1
2100 SW 25th St, Miami, FL 33133
Loc: Miami, FL
Days Listed
8
Zestimate®
$437k
Market Rate
Lot Size
7,150 sqft
Rent Estimate
$6,968/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.

6

Silver Bluff Elementary School

PK-5
0.5 mi away
5

Shenandoah Middle School

6-8
0.6 mi away
5

Miami Senior High School

PK,9-12
1.8 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
12.73%
Total ROI
235.5%
Cash Flow
$2,438/mo
DSCR
2.04
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
2026-08-12Listed for sale$450,000$210
2026-07-14Listing removed$450,000$210
2026-05-07Price change$450,000$210
2026-02-04Price change$799,000$372
2026-01-12Price change$835,000$389
2025-11-13Price change$850,000$396
2025-10-07Listed for sale$899,000$419
2025-03-16Listing removed$800,000$373
2024-09-16Listed for sale$800,000$373
2024-08-27Listing removed$799,000$372
2024-04-24Listed for sale$799,000$372
2024-02-20Listing removed$0
2024-01-08Listed for sale$850,000$396
2023-03-15Listing removed$0
2022-06-30Price change$699,727$326
2022-04-11Listed for sale$775,000$361
2020-10-19Sold$420,000$196
2020-09-19Pending sale$499,999$233
2020-08-03Listed for sale$499,999$233
2020-02-05Listing removed$549,999$256
2019-10-25Pending sale$549,999$256
2019-10-12Price change$549,999$256
2019-10-08Price change$599,998$279
2019-10-05Listed for sale$674,000$314
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
3
Sq Ft
2,147
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: $450,000Rent Basis: Observed Comp Model ($6,968/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
12.73%

NOI: $57,274/yr

Cash-on-Cash Yield
28.3%

On $103,500 invested

DSCR Ratio
2.04x

Prime loan qualification

5-Yr Leveraged ROI
+235.5%

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)-$368/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$348/mo
Repairs & Maintenance (10% of rent)-$697/mo
Property Management (8% of rent)-$557/mo
Total Pure Operating Expenses-$2,195/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,968/mo
Less: Operating Expenses-$2,195/mo
Net Operating Income (NOI)+$4,773/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$2,438/mo
$29,255/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

2100 SW 25th St | Miami, FL | Haven AI Analysis | Haven by ScoutHavens