FOR_SALEExcellent Deal36 days on market

17670 SW 154th Pl

17670 SW 154th Pl, Miami, FL 33187, Miami, FL 33187
$819,900

Listing Price

Property image 1
17670 SW 154th Pl, Miami, FL 33187
Loc: Miami, FL
Days Listed
36
Tax Assessed
$681k
Lot Size
6,245 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.

5

Miami Heights Elementary School

PK-5
4 mi away
8

Jorge Mas Canosa Middle School

6-8
2.2 mi away
3

South Dade Senior High School

PK,9-12
7.1 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
7.50%
Total ROI
27.1%
Cash Flow
$976/mo
DSCR
1.24
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
2026-08-11Price change$819,900$265
2026-07-20Listed for sale$849,000$275
2022-11-02Sold$730,000$236
2022-10-03Contingent$760,000$246
2022-08-30Price change$760,000$246
2022-07-09Listed for sale$770,000$249
2018-11-08Sold$420,000$136
2018-09-26Pending sale$429,900$139
2018-08-10Price change$429,900$139
2018-06-22Price change$439,900$142
2018-05-31Listed for sale$449,000$145
2014-12-29Sold$389,000$126

Tax History

YearProperty TaxTax Assessment
2025$14,286.64$681,212
2024$14,378.93$686,266
2023$13,523.64$640,668
2022$8,259.28$373,161
2021$8,135.13$362,293
2020$8,066.16$357,291
2019$7,947.04$358,420
2018$7,831.06$361,334
2017$7,831.06$369,886
2016$8,016.8$329,663
2015$7,927.59$312,842
2014$2,496.69$39,358
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,090
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: $819,900Rent Basis: Modeled Estimate ($6,559/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $410/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.98%

NOI: $49,009/yr

Cash-on-Cash Yield
-1.1%

On $188,577 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+88.8%

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)-$556/mo
Homeowner / Hazard Insurance-$410/mo
Vacancy Reserve (5% of rent)-$328/mo
Repairs & Maintenance (10% of rent)-$656/mo
Property Management (8% of rent)-$525/mo
Total Pure Operating Expenses-$2,475/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,559/mo
Less: Operating Expenses-$2,475/mo
Net Operating Income (NOI)+$4,084/mo
Less: Debt Service (30yr @ 6.75%)-$4,254/mo
Net Cash Flow
$-170/mo
$-2,042/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.