FOR_SALEExcellent Deal100 days on market

1130 NW 57th St

1130 NW 57th St, Miami, FL 33127, Miami, FL 33127
$469,900

Listing Price

Property image 1
1130 NW 57th St, Miami, FL 33127
Loc: Miami, FL
Days Listed
100
Tax Assessed
$364k
Lot Size
6,300 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.

5

Orchard Villa Elementary School

PK-5
0.3 mi away
3

Brownsville Middle School

6-8
1.4 mi away
2

Miami Northwestern Senior High School

9-12
0.8 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
7.45%
Total ROI
26.9%
Cash Flow
$543/mo
DSCR
1.23
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
2026-07-18Price change$469,900$415
2026-06-04Price change$475,900$421
2026-05-12Listed for sale$535,000$473
2026-05-04Listing removed$535,000$473
2026-02-10Price change$535,000$473
2025-12-17Price change$550,000$486
2025-11-26Price change$565,000$500
2025-10-30Price change$575,000$508
2025-09-08Price change$580,000$513
2025-08-22Price change$600,000$531
2025-08-01Listed for sale$620,000$548
2023-10-04Sold$460,000$407
2023-09-08Pending sale$495,000$438
2023-06-16Listed for sale$495,000$438
2023-03-07Sold$301,100$266
2001-12-03Sold$84,000$74
2000-11-17Sold$45,000$40

Tax History

YearProperty TaxTax Assessment
2025$6,816.28$364,197
2024$6,944.69$369,451
2023$6,008.58$264,261
2022$5,332.57$240,238
2021$712.98$40,673
2020$701.85$40,112
2019$683.35$39,211
2018$662.35$38,480
2017$662.35$37,689
2016$648.81$36,914
2015$639.22$36,658
2014$637.81$36,368
2013$688.49$35,831
2012$688.49$38,653
2011$1,049.09$62,544
2010$1,119.75$66,310
2009$1,056.29$64,567
2007$664.7$62,625
2006$848.45$0
2005$848.45$0
2004$831.85$0
2003$1,724.65$0
2002$1,434.35$0
2001$1,434.35$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,131
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: $469,900Rent Basis: Modeled Estimate ($3,759/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $235/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.03%

NOI: $28,344/yr

Cash-on-Cash Yield
-0.8%

On $108,077 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.0%

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)-$297/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$301/mo
Total Pure Operating Expenses-$1,397/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,759/mo
Less: Operating Expenses-$1,397/mo
Net Operating Income (NOI)+$2,362/mo
Less: Debt Service (30yr @ 6.75%)-$2,438/mo
Net Cash Flow
$-76/mo
$-914/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.