FOR_SALEExcellent Deal77 days on market

20600 SW 118th Pl

20600 SW 118th Pl, Miami, FL 33177, Miami, FL 33177
$560,000

Listing Price

Property image 1
20600 SW 118th Pl, Miami, FL 33177
Loc: Miami, FL
Days Listed
77
Tax Assessed
$325k
Lot Size
8,250 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.

6

Caribbean Elementary School

PK-8
0.3 mi away
3

Miami Southridge Senior High School

8-12
0.9 mi away
5

Cutler Bay Middle

6-8
2.4 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
7.73%
Total ROI
28.3%
Cash Flow
$776/mo
DSCR
1.27
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
2026-08-24Listed for rent$3,600$1
2026-08-06Price change$560,000$226
2026-07-24Price change$585,000$236
2026-06-29Price change$595,000$240
2026-06-04Listed for sale$645,000$260
2025-06-03Listing removed$3,300$1
2025-06-02Listed for rent$3,300$1
2025-06-01Listing removed$2,900$1
2025-05-27Price change$2,900$1
2025-05-11Price change$3,300$1
2025-05-08Listed for rent$3,600$1
2023-02-24Listing removed$0
2023-02-22Listing removed$0
2023-02-13Price change$3,100$1
2023-01-26Listed for sale$459,000$185
2022-12-29Price change$3,200$1
2022-12-21Listed for rent$3,600$1
2022-12-16Listing removed$0
2022-12-16Listed for sale$459,000$185
2022-11-23Pending sale$459,000$185
2022-09-12Contingent$459,000$185
2022-09-07Listed for sale$459,000$185
2022-09-02Contingent$459,000$185
2022-08-30Listed for sale$459,000$185
2017-04-21Sold$91,000$37
2016-05-13Sold$80,100$32

Tax History

YearProperty TaxTax Assessment
2025$6,242.81$324,654
2024$5,185.92$223,960
2023$4,283.28$203,600
2022$3,999.4$185,091
2021$3,545.06$168,265
2020$3,265.54$152,969
2019$2,986.79$139,063
2018$2,864.03$136,662
2017$2,864.03$125,288
2016$2,702.73$186,509
2015$3,852.19$169,554
2014$3,356.17$154,140
2013$2,358.22$138,885
2012$2,358.22$140,989
2011$2,309.73$136,883
2010$1,864.23$134,861
2009$2,075.32$149,699
2007$2,223.4$70,195
2006$2,539.31$0
2005$2,539.31$0
2004$2,489.32$0
2003$2,334.29$0
2002$1,665.69$0
2001$1,665.69$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,477
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: $560,000Rent Basis: Modeled Estimate ($4,480/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $280/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.22%

NOI: $34,854/yr

Cash-on-Cash Yield
0.0%

On $128,800 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.1%

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)-$265/mo
Homeowner / Hazard Insurance-$280/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$448/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,576/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,480/mo
Less: Operating Expenses-$1,576/mo
Net Operating Income (NOI)+$2,904/mo
Less: Debt Service (30yr @ 6.75%)-$2,906/mo
Net Cash Flow
$-1/mo
$-15/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

20600 SW 118th Pl | Miami, FL | Haven AI Analysis | Haven by ScoutHavens