FOR_SALEExcellent Deal37 days on market

5766 SW 41st St

5766 SW 41st St, Miami, FL 33155, Miami, FL 33155
$1,250,000

Listing Price

Property image 1
5766 SW 41st St, Miami, FL 33155
Loc: Miami, FL
Days Listed
37
Tax Assessed
$599k
Lot Size
6,600 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

David Fairchild Elementary School

PK-5
0.2 mi away
7

South Miami Middle School

6-8
1.6 mi away
3

South Miami Senior High School

9-12
1.4 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
7.97%
Total ROI
29.5%
Cash Flow
$1,980/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

DateEventPricePrice/sqft
2026-07-14Listed for sale$1,250,000$357
2026-07-13Listing removed$1,500,000$429
2026-06-01Price change$1,500,000$429
2026-04-21Price change$3,185,000$910
2026-04-16Price change$2,970,000$849
2026-04-16Listed for sale$3,465,000$990
2015-04-21Sold$236,000$67
2015-04-15Pending sale$259,900$74
2015-02-12Price change$259,900$74
2015-01-09Price change$274,900$79
2014-12-18Price change$289,900$83
2014-11-18Price change$304,900$87
2014-10-21Price change$314,900$90
2014-09-04Price change$329,900$94
2014-08-05Price change$344,900$99
2014-07-06Price change$356,900$102
2014-05-08Price change$369,000$105
2014-04-08Price change$392,900$112
2014-03-06Listed for sale$402,800$115
2014-03-03Sold$190,200$54
2013-12-14Price change$295,900$85
2013-12-11Price change$299,000$85
2013-11-28Listed for sale$320,000$91
1996-09-23Sold$134,000$38
1995-10-02Sold$100,000$29
1995-02-22Sold$106,800$31

Tax History

YearProperty TaxTax Assessment
2025$10,304.37$546,428
2024$9,358.81$496,753
2023$8,580.56$451,594
2022$7,672.6$410,540
2021$7,054.74$373,219
2020$6,674.86$350,617
2019$6,771.58$355,122
2018$6,201.88$332,353
2017$6,201.88$306,282
2016$5,827.21$280,213
2015$4,803.16$239,032
2014$1,861.46$115,569
2013$1,786.03$113,862
2012$1,786.03$111,959
2011$1,737.77$108,699
2010$1,813.19$107,093
2009$1,664.41$104,278
2007$1,852.76$76,140
2006$1,897.54$0
2005$1,897.54$0
2004$1,862.67$0
2003$1,751.06$0
2002$1,691.46$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,500
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: $1,250,000Rent Basis: Modeled Estimate ($10,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $625/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.32%

NOI: $79,027/yr

Cash-on-Cash Yield
0.4%

On $287,500 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.3%

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)-$489/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$500/mo
Repairs & Maintenance (10% of rent)-$1,000/mo
Property Management (8% of rent)-$800/mo
Total Pure Operating Expenses-$3,414/mo
Net Investor Cash Flow
Gross Scheduled Rent+$10,000/mo
Less: Operating Expenses-$3,414/mo
Net Operating Income (NOI)+$6,586/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$100/mo
$1,195/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.