FOR_SALERisky Deal54 days on market

12235 SW 121st Ter

12235 SW 121st Ter, Miami, FL 33186, Miami, FL 33186
$999,000
Zestimate®:$971,600

Listing Price

Property image 1
12235 SW 121st Ter, Miami, FL 33186
Loc: Miami, FL
Days Listed
54
Tax Assessed
$616k
Zestimate®
$972k
Market Rate
Lot Size
6,225 sqft
Rent Estimate
$7,101/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.

7

Devon Aire K-8 Center

PK-8
0.9 mi away
5

Miami Killian Senior High School

9-12
2.8 mi away
4

Richmond Heights Middle School

6-8
2.8 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
5.36%
Total ROI
75.4%
Cash Flow
$-719/mo
DSCR
0.86
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
2026-09-14Listing removed$999,000$339
2026-08-03Price change$999,000$339
2026-06-29Price change$1,100,000$373
2026-06-26Listed for sale$999,000$339
2025-12-31Listing removed$999,000$339
2025-12-04Listed for sale$999,000$339
2014-08-29Sold$371,000$126
2014-07-11Pending sale$379,900$129
2014-06-13Price change$379,900$129
2014-05-11Listed for sale$399,900$136
2013-11-07Sold$262,000$89
2012-04-11Listing removed$2,500$1
2012-04-04Price change$2,500$1
2012-03-18Listed for rent$2,600$1
2012-03-02Sold$17,600$6
2010-07-24Listing removed$320,000$109
2010-05-20Listed for sale$320,000$109
2003-02-14Sold$291,000$99

Tax History

YearProperty TaxTax Assessment
2025$7,958.99$428,583
2024$7,762.05$416,505
2023$7,447.54$404,374
2022$7,014.03$392,597
2021$6,984.85$381,163
2020$6,913.48$375,901
2019$6,780.05$367,450
2018$7,090.6$395,253
2017$7,090.6$339,508
2016$6,707.33$332,525
2015$6,049.67$292,806
2014$6,019.95$246,208
2013$5,386.3$245,139
2012$5,386.3$213,851
2011$4,985.44$232,038
2010$5,196.15$228,609
2009$5,597.54$265,032
2007$8,266.19$373,231
2006$8,561.88$0
2005$8,561.88$0
2004$7,711.99$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
2,747
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: $999,000Rent Basis: Observed Comp Model ($7,101/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $500/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.36%

NOI: $53,577/yr

Cash-on-Cash Yield
-3.8%

On $229,770 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.4%

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)-$503/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$355/mo
Repairs & Maintenance (10% of rent)-$710/mo
Property Management (8% of rent)-$568/mo
Total Pure Operating Expenses-$2,636/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,101/mo
Less: Operating Expenses-$2,636/mo
Net Operating Income (NOI)+$4,465/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-719/mo
$-8,627/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.