FOR_SALERisky Deal0 days on market

12701 SW 80th St

12701 SW 80th St, Miami, FL 33183, Miami, FL 33183
$1,200,000
Zestimate®:$1,037,800

Listing Price

Property image 1
12701 SW 80th St, Miami, FL 33183
Loc: Miami, FL
Days Listed
0
Tax Assessed
$865k
Zestimate®
$1038k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$7,352/mo
Est. Cash Flow base
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.

9

Winston Park K-8 Center

PK-8
0.3 mi away
3

Miami Sunset Senior High School

9-12
0.6 mi away
7

Howard D. McMillan Middle School

6-8
1.4 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
4.35%
Total ROI
53.5%
Cash Flow
$-1,872/mo
DSCR
0.70
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
2026-09-03Price change$1,070,000$313
2026-08-28Price change$1,100,000$322
2026-08-19Listed for sale$1,200,000$351
2022-09-13Listing removed$0
2022-09-07Price change$4,500$1
2022-09-01Price change$4,900$1
2022-08-23Price change$5,000$1
2022-08-22Price change$5,500$2
2022-08-19Listed for rent$5,700$2
2022-07-12Sold$900,000$263
2022-06-03Pending sale$950,000$278
2022-06-03Contingent$950,000$278
2022-05-24Listed for sale$950,000$278
2021-04-06Listing removed$0
2021-03-21Listed for sale$759,000$222

Tax History

YearProperty TaxTax Assessment
2025$15,334.51$856,021
2024$14,214.81$778,201
2023$12,734.39$707,456
2022$3,703.52$220,590
2021$3,641.51$214,166
2020$3,600.79$211,210
2019$3,524.99$206,462
2018$3,352.47$202,613
2017$3,354.62$198,446
2016$3,272.53$194,365
2015$3,208.27$193,014
2014$3,208.27$191,483
2013$3,208.27$188,654
2012$3,208.27$185,501
2011$3,151.77$180,099
2010$3,316.88$177,438
2009$3,015.69$172,774
2007$3,148.49$142,575
2006$3,309.72$0
2005$3,309.72$0
2004$3,256.52$0
2003$3,087.62$0
2002$2,993.8$0
2001$2,993.8$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
5
Sq Ft
3,420
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: $1,200,000Rent Basis: Observed Comp Model ($7,352/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $600/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.35%

NOI: $52,260/yr

Cash-on-Cash Yield
-8.1%

On $276,000 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.5%

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)-$706/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$368/mo
Repairs & Maintenance (10% of rent)-$735/mo
Property Management (8% of rent)-$588/mo
Total Pure Operating Expenses-$2,997/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,352/mo
Less: Operating Expenses-$2,997/mo
Net Operating Income (NOI)+$4,355/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$-1,872/mo
$-22,459/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.