FOR_SALERisky Deal7 days on market

2033 SW 5th Street

2033 SW 5th Street, Miami, FL 33135, Miami, FL 33135
$550,000
Zestimate®:$543,300

Listing Price

Property image 1
2033 SW 5th Street, Miami, FL 33135
Loc: Miami, FL
Days Listed
7
Tax Assessed
$678k
Zestimate®
$543k
Market Rate
Lot Size
6,900 sqft
Rent Estimate
$3,383/mo
Est. Cash Flow base
Type
multi 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

Shenandoah Elementary School

PK-5
0.4 mi away
5

Shenandoah Middle School

6-8
1 mi away
5

Miami Senior High School

PK,9-12
0.5 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
3.88%
Total ROI
43.1%
Cash Flow
$-1,078/mo
DSCR
0.62
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
2026-08-27Pending sale$550,000$256
2026-08-22Listed for sale$550,000$256
2026-08-20Pending sale$550,000$256
2026-08-13Listed for sale$550,000$256
2020-11-02Listing removed$449,900$209
2020-07-02Price change$449,900$209
2020-05-01Listed for sale$460,000$214

Tax History

YearProperty TaxTax Assessment
2025$14,056.13$658,603
2024$14,183.29$598,730
2023$11,948.86$544,300
2022$11,423.57$517,267
2021$8,203.59$305,577
2020$7,845.22$277,798
2019$7,506.43$252,544
2018$6,538.64$229,586
2017$6,538.64$208,715
2016$5,530.82$189,741
2015$4,478.25$180,621
2014$4,478.25$164,201
2013$4,478.25$149,274
2012$4,478.25$156,477
2011$3,995.71$142,252
2010$3,352.86$148,589
2009$5,706.39$257,746
2007$6,011.97$242,020
2006$4,898.83$0
2005$4,898.83$0
2004$5,004.89$0
2003$3,718.1$0
2002$3,117.52$0
2001$3,117.52$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,148
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: $550,000Rent Basis: Observed Comp Model ($3,383/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.88%

NOI: $21,313/yr

Cash-on-Cash Yield
-10.2%

On $126,500 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.1%

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)-$554/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$338/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$1,607/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,383/mo
Less: Operating Expenses-$1,607/mo
Net Operating Income (NOI)+$1,776/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,078/mo
$-12,933/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

2033 SW 5th Street | Miami, FL | Haven AI Analysis | Haven by ScoutHavens