FOR_SALERisky Deal38 days on market

3311 NW 2nd Ave

3311 NW 2nd Ave, Miami, FL 33127, Miami, FL 33127
$15,000

Listing Price

Property image 1
3311 NW 2nd Ave, Miami, FL 33127
Loc: Miami, FL
Days Listed
38
Tax Assessed
$2752k
Lot Size
0.34 acres
Rent Estimate
$2,690/mo
Est. Cash Flow base
Type
lot

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.

3

Eneida M. Hartner Elementary School

PK-5
0.3 mi away
3

Jose De Diego Middle School

6-8
0.4 mi away
4

Booker T. Washington Senior High School

9-12
1.5 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
-34.45%
Total ROI
-182.6%
Cash Flow
$-506/mo
DSCR
-5.68
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
2026-07-13Listed for sale$15,000
2019-07-23Sold$2,000,000
2004-10-22Sold$500,000

Tax History

YearProperty TaxTax Assessment
2025$51,328.25$2,476,773
2024$46,601.5$2,326,213
2023$45,153.19$2,196,551
2022$29,820.93$1,446,551
2021$29,068.71$1,368,158
2020$29,355.93$1,378,335
2019$17,400.36$554,766
2018$12,452.32$504,333
2017$12,452.32$458,485
2016$11,313.66$416,805
2015$8,652.62$378,914
2014$7,812.04$344,468
2013$7,531.18$354,730
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
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: $15,000Rent Basis: Observed Comp Model ($2,690/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-26.07%

NOI: $-3,910/yr

Cash-on-Cash Yield
-140.4%

On $3,450 invested

DSCR Ratio
-4.19x

Negative debt coverage

5-Yr Leveraged ROI
+-607.9%

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)-$2,247/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$269/mo
Property Management (8% of rent)-$215/mo
Total Pure Operating Expenses-$3,016/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,690/mo
Less: Operating Expenses-$3,016/mo
Net Operating Income (NOI)+$-326/mo
Less: Debt Service (30yr @ 6.75%)-$78/mo
Net Cash Flow
$-404/mo
$-4,844/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

3311 NW 2nd Ave | Miami, FL | Haven AI Analysis | Haven by ScoutHavens