FOR_SALERisky Deal31 days on market

10704 SW 167th St

10704 SW 167th St, Miami, FL 33157, Miami, FL 33157
$690,000

Listing Price

Property image 1
10704 SW 167th St, Miami, FL 33157
Loc: Miami, FL
Days Listed
31
Tax Assessed
$496k
Lot Size
7,514 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.

6

Pine Lake Elementary School

PK-5
0.3 mi away
4

Richmond Heights Middle School

6-8
1.2 mi away
3

Miami Southridge Senior High School

8-12
2 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
6.09%
Total ROI
91.2%
Cash Flow
$-80/mo
DSCR
0.98
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
2026-09-12Price change$669,000$379
2026-07-23Listed for sale$690,000$391
2026-07-10Listing removed$729,000$413
2026-05-12Listed for sale$729,000$413
2026-04-30Listing removed$730,000$414
2026-03-20Listed for sale$730,000$414
2006-02-08Sold$270,000$153
2000-11-17Sold$112,000$63

Tax History

YearProperty TaxTax Assessment
2025$2,294.96$131,186
2024$2,235.32$127,489
2023$2,050.51$123,776
2022$1,947.51$120,171
2021$1,896.72$116,671
2020$1,874.74$115,061
2019$1,832.55$112,475
2018$1,757.57$110,378
2017$1,757.57$108,108
2016$1,716.87$105,885
2015$1,691.29$105,149
2014$1,716.45$104,315
2013$1,636.18$102,774
2012$1,636.18$101,057
2011$1,712.64$103,918
2010$2,297.04$128,079
2009$3,289.22$188,325
2007$4,769.66$230,454
2006$4,678.39$0
2005$4,678.39$0
2004$4,148.4$0
2003$3,442.23$0
2002$44.72$0
2001$505.24$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,765
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: $690,000Rent Basis: Modeled Estimate ($5,520/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $345/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.09%

NOI: $42,000/yr

Cash-on-Cash Yield
-0.6%

On $158,700 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.2%

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)-$405/mo
Homeowner / Hazard Insurance-$345/mo
Vacancy Reserve (5% of rent)-$276/mo
Repairs & Maintenance (10% of rent)-$552/mo
Property Management (8% of rent)-$442/mo
Total Pure Operating Expenses-$2,020/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,520/mo
Less: Operating Expenses-$2,020/mo
Net Operating Income (NOI)+$3,500/mo
Less: Debt Service (30yr @ 6.75%)-$3,580/mo
Net Cash Flow
$-80/mo
$-963/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

10704 SW 167th St | Miami, FL | Haven AI Analysis | Haven by ScoutHavens