FOR_SALERisky Deal15 days on market

15253 SW 56th Ter

15253 SW 56th Ter, Miami, FL 33193, Miami, FL 33193
$560,000

Listing Price

Property image 1
15253 SW 56th Ter, Miami, FL 33193
Loc: Miami, FL
Days Listed
15
Tax Assessed
$453k
Lot Size
5,196 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.

8

Jane S. Roberts K-8 Center

PK-8
0.5 mi away
7

John A. Ferguson Senior High School

PK,9-12
0.7 mi away
7

Lamar Louise Curry Middle School

6-8
0.7 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
6.00%
Total ROI
89.3%
Cash Flow
$-106/mo
DSCR
0.96
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
2026-08-04Listed for sale$560,000$448
2015-05-19Sold$265,000$212
2015-05-13Pending sale$269,500$216
2015-03-30Listed for sale$269,500$216
2006-05-23Sold$369,900$296
1998-07-01Sold$100,000$80

Tax History

YearProperty TaxTax Assessment
2025$5,737.23$322,489
2024$5,542.73$313,401
2023$5,281.91$304,273
2022$5,158.56$295,411
2021$5,126.45$286,807
2020$5,010.36$282,848
2019$5,529.14$271,802
2018$3,954.11$228,923
2017$3,954.11$224,215
2016$3,932.36$219,604
2015$2,323.14$133,340
2014$2,351.95$132,282
2013$2,686.2$130,328
2012$2,686.2$149,855
2011$2,766.91$152,444
2010$2,955.64$153,086
2009$3,908.17$213,959
2007$5,766.88$277,606
2006$4,763.46$0
2005$4,763.46$0
2004$4,134.13$0
2003$3,203.61$0
2002$2,745.33$0
2001$2,745.33$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,250
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: $560,000Rent Basis: Modeled Estimate ($4,480/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $280/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.00%

NOI: $33,595/yr

Cash-on-Cash Yield
-1.0%

On $128,800 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+89.3%

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)-$370/mo
Homeowner / Hazard Insurance-$280/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$448/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,680/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,480/mo
Less: Operating Expenses-$1,680/mo
Net Operating Income (NOI)+$2,800/mo
Less: Debt Service (30yr @ 6.75%)-$2,906/mo
Net Cash Flow
$-106/mo
$-1,273/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.