FOR_SALEExcellent Deal351 days on market
1840 S Bayshore Ln
1840 S Bayshore Ln, Miami, FL 33133, Miami, FL 33133
1840 S Bayshore Ln, Miami, FL 33133
Loc: Miami, FL
Days Listed
351
Tax Assessed
$9743k
Lot Size
0.27 acres
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.
10
Coconut Grove Elementary School
PK-5
1.4 mi away
6
Ponce De Leon Middle School
6-8
3.4 mi away
5
Coral Gables Senior High School
PK,9-12
2.6 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%
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
7.94%
Total ROI
29.4%
Cash Flow
$26,381/mo
DSCR
1.31
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-15 | Price change | $16,900,000 | $1,314 |
| 2026-06-09 | Price change | $17,900,000 | $1,392 |
| 2026-03-23 | Listed for sale | $18,900,000 | $1,469 |
| 2026-02-16 | Pending sale | $18,900,000 | $1,469 |
| 2026-01-22 | Price change | $18,900,000 | $1,469 |
| 2026-01-07 | Price change | $22,500,000 | $1,749 |
| 2025-09-03 | Listed for sale | $24,000,000 | $1,866 |
| 2021-09-14 | Sold | $10,000,000 | $777 |
| 2021-07-01 | Pending sale | $10,950,000 | $851 |
| 2021-03-13 | Listed for sale | $10,950,000 | $851 |
| 2021-02-11 | Listing removed | $0 | – |
| 2020-10-01 | Listing removed | $30,000 | $2 |
| 2020-09-01 | Listed for sale | $8,250,000 | $641 |
| 2020-07-29 | Listing removed | $8,250,000 | $641 |
| 2020-07-29 | Listed for rent | $30,000 | $2 |
| 2019-08-19 | Listed for sale | $8,250,000 | $641 |
| 2019-07-01 | Listing removed | $8,500,000 | $661 |
| 2018-12-26 | Price change | $8,500,000 | $661 |
| 2018-11-14 | Listed for sale | $9,500,000 | $739 |
| 2016-06-17 | Sold | $5,936,000 | $461 |
| 2016-03-18 | Price change | $5,600,000 | $435 |
| 2015-08-15 | Price change | $7,900,000 | $614 |
| 2015-05-22 | Price change | $8,250,000 | $641 |
| 2015-02-20 | Listed for sale | $8,900,000 | $692 |
| 2000-12-01 | Sold | $750,000 | $58 |
| 1993-09-08 | Sold | $750,000 | $58 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $176,188.6 | $8,647,844 |
| 2024 | $171,705.33 | $8,404,125 |
| 2023 | $171,996.94 | $8,159,345 |
| 2022 | $166,211.9 | $7,921,695 |
| 2021 | $96,939.19 | $4,425,867 |
| 2020 | $111,345.28 | $5,091,568 |
| 2019 | $112,140.86 | $5,117,317 |
| 2018 | $110,628.11 | $5,143,065 |
| 2017 | $110,628.11 | $4,891,502 |
| 2016 | $106,463.52 | $4,639,936 |
| 2015 | $70,378.18 | $3,106,803 |
| 2014 | $71,183.75 | $3,082,146 |
| 2013 | $68,802.5 | $3,036,598 |
| 2012 | $68,802.5 | $2,985,839 |
| 2011 | $67,144.5 | $2,898,873 |
| 2010 | $69,939.8 | $2,856,033 |
| 2002 | $15,303.7 | $0 |
| 2001 | $18,735.7 | $0 |
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: $16,900,000Rent Basis: Modeled Estimate ($135,200/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $8,450/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.23%
NOI: $1,052,366/yr
Cash-on-Cash Yield
0.0%
On $3,887,000 invested
DSCR Ratio
1.00x
Tight qualification
5-Yr Leveraged ROI
+94.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$7,957/mo
Homeowner / Hazard Insurance-$8,450/mo
Vacancy Reserve (5% of rent)-$6,760/mo
Repairs & Maintenance (10% of rent)-$13,520/mo
Property Management (8% of rent)-$10,816/mo
Total Pure Operating Expenses-$47,503/mo
Net Investor Cash Flow
Gross Scheduled Rent+$135,200/mo
Less: Operating Expenses-$47,503/mo
Net Operating Income (NOI)+$87,697/mo
Less: Debt Service (30yr @ 6.75%)-$87,690/mo
Net Cash Flow
$7/mo
$81/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Miami.