FOR_SALEGood Deal155 days on market

6405 SW 152nd Circle Pl #5-10

6405 SW 152nd Circle Pl #5-10, Miami, FL 33193, Miami, FL 33193
$385,000

Listing Price

Property image 1
6405 SW 152nd Circle Pl #5-10, Miami, FL 33193
Loc: Miami, FL
Days Listed
155
Type
townhouse

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.

7

Bowman Ashe/Doolin K-8 Academy

PK-8
0.2 mi away
7

John A. Ferguson Senior High School

PK,9-12
0.6 mi away
7

Lamar Louise Curry Middle School

6-8
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
7.13%
Total ROI
25.3%
Cash Flow
$340/mo
DSCR
1.17
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
2026-08-22Pending sale$385,000$381
2026-08-14Price change$385,000$381
2026-06-13Listed for sale$390,000$386
2026-04-03Pending sale$390,000$386
2026-03-18Listed for sale$390,000$386
2026-03-12Listing removed$390,000$386
2026-01-07Listed for sale$390,000$386
2025-03-21Sold$340,000$337
2025-03-08Pending sale$350,000$347
2025-03-06Listed for sale$350,000$347
2025-02-01Contingent$350,000$347
2025-01-23Price change$350,000$347
2024-12-05Listed for sale$389,000$385
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: $385,000Rent Basis: Modeled Estimate ($3,080/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $193/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.81%

NOI: $22,370/yr

Cash-on-Cash Yield
-1.8%

On $88,550 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.2%

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)-$314/mo
Homeowner / Hazard Insurance-$193/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,216/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,080/mo
Less: Operating Expenses-$1,216/mo
Net Operating Income (NOI)+$1,864/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-133/mo
$-1,602/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.