FOR_SALEGood Deal15 days on market

9225 SW 87th Ave APT A12

9225 SW 87th Ave APT A12, Miami, FL 33176, Miami, FL 33176
$330,000
Zestimate®:$320,700

Listing Price

Property image 1
9225 SW 87th Ave APT A12, Miami, FL 33176
Loc: Miami, FL
Days Listed
15
Tax Assessed
$230k
Zestimate®
$321k
Market Rate
Rent Estimate
$2,371/mo
Est. Cash Flow base
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

Kenwood K-8 Center

PK-8
0.7 mi away
5

Miami Killian Senior High School

9-12
1.3 mi away
8

Glades Middle School

6-8
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
6.56%
Total ROI
22.5%
Cash Flow
$135/mo
DSCR
1.08
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
2026-08-05Listed for sale$330,000$327
2026-06-11Listing removed$2,650$3
2026-06-02Listed for rent$2,650$3
2026-06-01Listing removed$2,650$3
2026-05-05Price change$2,650$3
2026-04-13Listed for rent$2,750$3
2025-11-12Listing removed$2,550$3
2025-10-30Listed for rent$2,550$3
2024-11-25Listing removed$2,600$3
2024-11-20Price change$2,600$3
2024-09-26Price change$2,900$3
2024-09-11Price change$3,050$3
2024-08-13Listed for rent$3,200$3
2024-01-11Listing removed$0
2023-08-01Listed for rent$2,800$3
2022-09-22Listing removed$0
2022-09-14Listed for rent$2,500$2
2022-06-29Sold$260,000$257
2022-05-18Pending sale$249,900$247
2022-05-06Listed for sale$249,900$247
2021-08-03Listing removed$0
2021-05-17Listed for sale$239,000$237
2005-07-01Sold$220,000$218
1999-06-25Sold$79,900$79

Tax History

YearProperty TaxTax Assessment
2025$4,473.48$230,134
2024$5,160.55$230,134
2023$3,634$213,087
2022$2,596.75$145,081
2021$2,523.95$131,892
2020$2,374.6$119,902
2019$2,173.92$109,002
2018$2,007.32$99,093
2017$2,007.32$90,085
2016$1,767.97$81,896
2015$1,565.79$74,451
2014$1,345.94$67,683
2013$1,265.77$61,530
2012$1,265.77$68,370
2011$1,279.65$68,370
2010$2,006.45$98,080
2009$2,850.92$150,890
2007$3,735.49$201,180
2006$1,073.4$0
2005$1,073.4$0
2004$1,044.16$0
2003$986.21$0
2002$981.77$0
2001$981.77$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,010
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: $330,000Rent Basis: Observed Comp Model ($2,371/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $165/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.36%

NOI: $17,673/yr

Cash-on-Cash Yield
-3.8%

On $75,900 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.3%

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)-$188/mo
Homeowner / Hazard Insurance-$165/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$237/mo
Property Management (8% of rent)-$190/mo
Total Pure Operating Expenses-$898/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,371/mo
Less: Operating Expenses-$898/mo
Net Operating Income (NOI)+$1,473/mo
Less: Debt Service (30yr @ 6.75%)-$1,712/mo
Net Cash Flow
$-240/mo
$-2,875/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.