FOR_SALEExcellent Deal5 days on market

7457 SW 112th Pl

7457 SW 112th Pl, Miami, FL 33173, Miami, FL 33173
$715,000

Listing Price

Property image 1
7457 SW 112th Pl, Miami, FL 33173
Loc: Miami, FL
Days Listed
5
Tax Assessed
$565k
Lot Size
4,760 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.

9

Sunset Park Elementary School

PK-5
1.2 mi away
8

Glades Middle School

6-8
1.9 mi away
5

Miami Killian Senior High School

9-12
2.5 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
7.52%
Total ROI
27.3%
Cash Flow
$868/mo
DSCR
1.24
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
2026-08-14Listed for rent$4,200$3
2023-03-24Sold$568,000$344
2023-03-08Pending sale$647,900$392
2023-02-07Price change$647,900$392
2022-11-20Price change$659,900$399
2022-10-18Price change$679,900$412
2022-08-29Listed for sale$700,000$424

Tax History

YearProperty TaxTax Assessment
2025$10,093.96$548,016
2024$9,140.8$498,197
2023$2,562.36$158,353
2022$2,441.81$153,741
2021$2,406.85$149,264
2020$2,378.56$147,204
2019$2,325.15$143,895
2018$2,207.04$141,212
2017$2,207.04$138,308
2016$2,185.18$135,464
2015$2,172.5$134,523
2014$2,195.14$133,456
2013$2,106.84$131,484
2012$2,106.84$129,287
2011$2,052.62$125,522
2010$2,152.25$123,667
2009$1,969.33$120,416
2007$2,143.41$91,793
2006$2,224.24$0
2005$2,224.24$0
2004$2,185.61$0
2003$2,052.63$0
2002$1,985.51$0
2001$1,985.51$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,652
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: $715,000Rent Basis: Modeled Estimate ($5,720/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $358/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.02%

NOI: $43,019/yr

Cash-on-Cash Yield
-0.9%

On $164,450 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+89.6%

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)-$461/mo
Homeowner / Hazard Insurance-$358/mo
Vacancy Reserve (5% of rent)-$286/mo
Repairs & Maintenance (10% of rent)-$572/mo
Property Management (8% of rent)-$458/mo
Total Pure Operating Expenses-$2,135/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,720/mo
Less: Operating Expenses-$2,135/mo
Net Operating Income (NOI)+$3,585/mo
Less: Debt Service (30yr @ 6.75%)-$3,710/mo
Net Cash Flow
$-125/mo
$-1,501/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.