FOR_SALENeutral Deal24 days on market

2260 SW 5th St

2260 SW 5th St, Miami, FL 33135, Miami, FL 33135
$640,000
Zestimate®:$621,900

Listing Price

Property image 1
2260 SW 5th St, Miami, FL 33135
Loc: Miami, FL
Days Listed
24
Tax Assessed
$372k
Zestimate®
$622k
Market Rate
Lot Size
5,250 sqft
Rent Estimate
$3,481/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.

7

Shenandoah Elementary School

PK-5
0.4 mi away
5

Shenandoah Middle School

6-8
1 mi away
5

Miami Senior High School

PK,9-12
0.3 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
5.39%
Total ROI
16.6%
Cash Flow
$-361/mo
DSCR
0.89
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
2026-07-27Listed for sale$640,000$482
2019-04-26Sold$300,000$226
2019-02-22Pending sale$314,900$237
2019-01-31Listed for sale$314,900$237
2018-12-18Listing removed$365,000$275
2018-07-19Price change$365,000$275
2018-06-21Listed for sale$385,000$290
2009-12-19Listing removed$275,000$207
2009-06-20Listed for sale$275,000$207

Tax History

YearProperty TaxTax Assessment
2025$7,382.62$339,386
2024$6,985.02$308,533
2023$6,919$287,362
2022$6,147.19$261,239
2021$5,425.88$237,490
2020$5,176.13$225,191
2019$4,287.53$165,586
2018$3,954.22$150,533
2017$3,954.22$136,849
2016$3,423.99$124,409
2015$2,771.16$107,475
2014$2,632.25$97,705
2013$2,971.56$88,823
2012$2,971.56$114,704
2011$2,830.78$107,744
2009$4,836.65$194,487
2007$882.82$4,802
2006$1,262.88$0
2005$1,262.88$0
2004$1,246.33$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,328
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: $640,000Rent Basis: Observed Comp Model ($3,481/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $320/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.86%

NOI: $24,675/yr

Cash-on-Cash Yield
-10.3%

On $147,200 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.7%

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)-$304/mo
Homeowner / Hazard Insurance-$320/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,425/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,481/mo
Less: Operating Expenses-$1,425/mo
Net Operating Income (NOI)+$2,056/mo
Less: Debt Service (30yr @ 6.75%)-$3,321/mo
Net Cash Flow
$-1,265/mo
$-15,175/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.