FOR_SALENeutral Deal9 days on market

14405 SW 124th Ct

14405 SW 124th Ct, Miami, FL 33186, Miami, FL 33186
$589,900
Zestimate®:$582,700

Listing Price

Property image 1
14405 SW 124th Ct, Miami, FL 33186
Loc: Miami, FL
Days Listed
9
Tax Assessed
$416k
Zestimate®
$583k
Market Rate
Lot Size
3,473 sqft
Rent Estimate
$3,715/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
1.8 mi away
4

Richmond Heights Middle School

6-8
2.2 mi away
3

Miami Southridge Senior High School

8-12
3.5 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
5.56%
Total ROI
17.5%
Cash Flow
$-250/mo
DSCR
0.92
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
2026-09-05Pending sale$589,900$306
2026-08-14Listed for sale$589,900$306
2021-03-24Sold$400,000$208
2021-03-19Listed for sale$415,000$215
2021-01-16Contingent$425,000$221
2021-01-16Pending sale$425,000$221
2021-01-12Contingent$425,000$221
2021-01-10Listed for sale$425,000$221
2020-11-15Listing removed$436,000$226
2020-11-06Price change$436,000$226
2020-10-12Price change$429,000$223
2020-09-30Price change$437,000$227
2020-09-19Listed for sale$435,000$226
2020-04-20Sold$325,000$169
2020-02-28Pending sale$348,000$181
2020-02-21Price change$348,000$181
2019-12-14Listed for sale$358,000$186

Tax History

YearProperty TaxTax Assessment
2025$13,015.22$384,588
2024$8,842.17$373,750
2023$6,050.11$362,865
2022$5,825.85$352,297
2021$5,360.72$276,998
2020$5,415.43$279,288
2019$5,011$255,685
2018$4,664.11$236,185
2017$4,664.11$214,714
2016$4,223.82$201,150
2015$3,873.49$182,864
2014$3,637.02$166,240
2013$3,284.42$151,128
2012$3,284.42$153,696
2011$3,328.9$154,406
2010$3,789.89$163,799
2009$3,781.42$176,904
2007$5,653.78$280,849
2006$4,185.31$0
2005$4,185.31$0
2004$3,628.89$0
2003$2,649.7$0
2002$2,551.79$0
2001$2,551.79$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,927
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: $589,900Rent Basis: Observed Comp Model ($3,715/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.53%

NOI: $26,705/yr

Cash-on-Cash Yield
-7.4%

On $135,677 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.3%

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)-$340/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$372/mo
Property Management (8% of rent)-$297/mo
Total Pure Operating Expenses-$1,490/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,715/mo
Less: Operating Expenses-$1,490/mo
Net Operating Income (NOI)+$2,225/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-835/mo
$-10,025/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

14405 SW 124th Ct | Miami, FL | Haven AI Analysis | Haven by ScoutHavens