FOR_SALEExcellent Deal55 days on market

9840 SW 48th St

9840 SW 48th St, Miami, FL 33165, Miami, FL 33165
$625,000

Listing Price

Property image 1
9840 SW 48th St, Miami, FL 33165
Loc: Miami, FL
Days Listed
55
Tax Assessed
$505k
Lot Size
8,850 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.

7

Tropical Elementary School

PK-5
0.5 mi away
6

Riviera Middle School

6-8
0.5 mi away
5

Southwest Miami Senior High School

9-12
0.9 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
7.48%
Total ROI
27.0%
Cash Flow
$734/mo
DSCR
1.23
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
2026-08-23Contingent$625,000$434
2026-08-17Price change$625,000$434
2026-06-26Listed for sale$650,000$451

Tax History

YearProperty TaxTax Assessment
2025$8,584.08$503,832
2024$8,352.82$489,633
2023$2,724.5$170,543
2022$2,684.46$165,576
2021$2,630.65$160,754
2020$2,600.16$158,535
2019$2,542.74$154,971
2018$2,427.87$152,082
2017$2,390.43$148,954
2016$2,361.66$145,891
2015$2,338.84$144,877
2014$2,338.84$143,728
2013$2,338.84$141,604
2012$2,338.84$140,230
2011$2,360.73$139,993
2010$2,637.96$145,956
2009$3,236.55$186,030
2007$3,355.64$155,433
2006$3,537.85$0
2005$3,537.85$0
2004$3,481.24$0
2003$1,476.9$0
2002$1,414.22$0
2001$1,414.22$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,440
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: $625,000Rent Basis: Modeled Estimate ($5,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $313/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.00%

NOI: $37,491/yr

Cash-on-Cash Yield
-1.0%

On $143,750 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+89.2%

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)-$413/mo
Homeowner / Hazard Insurance-$313/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$500/mo
Property Management (8% of rent)-$400/mo
Total Pure Operating Expenses-$1,876/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,000/mo
Less: Operating Expenses-$1,876/mo
Net Operating Income (NOI)+$3,124/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-119/mo
$-1,425/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.