FOR_SALEGood Deal115 days on market

7344 SW 82nd St APT C114

7344 SW 82nd St APT C114, Miami, FL 33143, Miami, FL 33143
$175,000

Listing Price

Property image 1
7344 SW 82nd St APT C114, Miami, FL 33143
Loc: Miami, FL
Days Listed
115
Tax Assessed
$174k
Type
condo

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.

8

Ludlam Elementary School

PK-5
1 mi away
7

South Miami Middle School

6-8
1.6 mi away
3

South Miami Senior High School

9-12
1.9 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
6.76%
Total ROI
23.5%
Cash Flow
$101/mo
DSCR
1.11
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
2026-08-16Price change$175,000$175
2026-07-10Price change$185,000$185
2026-04-27Listed for sale$199,900$200
2009-05-07Sold$75,500$76
2009-03-03Listed for sale$82,900$83

Tax History

YearProperty TaxTax Assessment
2025$2,939.8$173,627
2024$2,867.13$160,488
2023$2,548.38$145,899
2022$2,358.55$132,636
2021$2,217.64$120,579
2020$1,950.83$109,618
2019$1,850.96$99,653
2018$1,706.57$90,594
2017$1,706.57$82,359
2016$1,576.75$74,872
2015$1,353.13$68,066
2014$1,270.47$61,879
2013$946.76$56,254
2012$946.76$51,140
2011$1,007.51$53,830
2010$1,701.64$83,180
2009$2,619.26$138,630
2007$4,268.75$229,900
2006$4,455.11$0
2005$4,455.11$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,000
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: $175,000Rent Basis: Modeled Estimate ($1,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.39%

NOI: $9,434/yr

Cash-on-Cash Yield
-3.6%

On $40,250 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.0%

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)-$142/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$70/mo
Repairs & Maintenance (10% of rent)-$140/mo
Property Management (8% of rent)-$112/mo
Total Pure Operating Expenses-$614/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,400/mo
Less: Operating Expenses-$614/mo
Net Operating Income (NOI)+$786/mo
Less: Debt Service (30yr @ 6.75%)-$908/mo
Net Cash Flow
$-122/mo
$-1,462/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.