FOR_SALEExcellent Deal26 days on market

1770 NW 55th Ter

1770 NW 55th Ter, Miami, FL 33142, Miami, FL 33142
$299,900
Zestimate®:$293,800

Listing Price

Property image 1
1770 NW 55th Ter, Miami, FL 33142
Loc: Miami, FL
Days Listed
26
Tax Assessed
$309k
Zestimate®
$294k
Market Rate
Lot Size
5,250 sqft
Rent Estimate
$2,917/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

Agenoria S Paschal/Olinda Elementary School

PK-5
0.3 mi away
3

Brownsville Middle School

6-8
0.7 mi away
2

Miami Northwestern Senior High School

9-12
1.2 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
10.21%
Total ROI
40.7%
Cash Flow
$1,036/mo
DSCR
1.68
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
2026-07-25Listed for sale$299,900$241
2026-06-26Pending sale$299,900$241
2026-05-23Listing removed$299,900$241
2025-02-19Contingent$299,900$241
2025-01-16Listed for sale$299,900$241

Tax History

YearProperty TaxTax Assessment
2025$5,600.01$237,242
2024$5,326.54$215,675
2023$4,878.2$196,069
2022$4,432.86$178,245
2021$3,911.39$162,041
2020$3,517.41$147,310
2019$3,059.76$119,240
2018$2,650.49$108,400
2017$2,650.49$54,992
2016$1,693.03$49,993
2015$1,405.17$45,449
2014$1,339.85$41,318
2013$1,230.84$37,562
2012$1,230.84$37,659
2011$774.72$42,353
2010$784.95$41,728
2009$724.39$40,631
2007$644.24$14,409
2006$685.04$0
2005$685.04$0
2004$680.96$0
2003$647.01$0
2002$610.24$0
2001$610.24$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,242
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: $299,900Rent Basis: Observed Comp Model ($2,917/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.38%

NOI: $22,122/yr

Cash-on-Cash Yield
5.0%

On $68,977 invested

DSCR Ratio
1.18x

Tight qualification

5-Yr Leveraged ROI
+119.2%

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)-$253/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$233/mo
Total Pure Operating Expenses-$1,074/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,917/mo
Less: Operating Expenses-$1,074/mo
Net Operating Income (NOI)+$1,843/mo
Less: Debt Service (30yr @ 6.75%)-$1,556/mo
Net Cash Flow
$287/mo
$3,448/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.