FOR_SALERisky Deal0 days on market

19651 SW 168th St

19651 SW 168th St, Miami, FL 33187, Miami, FL 33187
$2,800,000
Zestimate®:$2,712,200

Listing Price

Property image 1
19651 SW 168th St, Miami, FL 33187
Loc: Miami, FL
Days Listed
0
Tax Assessed
$880k
Zestimate®
$2712k
Market Rate
Lot Size
5.02 acres
Rent Estimate
$2,479/mo
Est. Cash Flow base
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.

4

Redland Elementary School

PK-5
6 mi away
8

Jorge Mas Canosa Middle School

6-8
4.2 mi away
3

South Dade Senior High School

PK,9-12
8.1 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
0.54%
Total ROI
-7.7%
Cash Flow
$-12,907/mo
DSCR
0.09
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
2026-08-20Listed for sale$2,800,000$1,470
2026-06-27Listing removed$2,995,000$1,572
2026-01-28Listed for sale$2,995,000$1,572
2023-01-01Listing removed$0
2022-08-16Listing removed$2,500,000$1,312
2022-05-19Listed for sale$2,500,000$1,312
2015-10-27Sold$345,000$181
2014-08-04Sold$345,000$181
2013-02-01Sold$70,000$37
1994-10-05Sold$110,500$58

Tax History

YearProperty TaxTax Assessment
2025$10,578.21$447,220
2024$10,160.63$406,880
2023$8,588.95$370,207
2022$7,433.52$336,868
2021$3,441.47$112,269
2020$3,493.53$111,851
2019$3,421.26$103,517
2018$3,228.13$95,940
2017$3,228.13$89,052
2016$3,197.18$453,988
2015$8,027.3$380,626
2014$4,147.91$175,293
2013$3,240.83$139,793
2012$3,240.83$127,628
2010$3,127.25$152,868
2009$3,195.95$169,151
2006$2,917.68$0
2005$2,917.68$0
2004$2,356.5$0
2003$2,099.11$0
2002$1,457.36$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,905
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: $2,800,000Rent Basis: Observed Comp Model ($2,479/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.09%

NOI: $-2,517/yr

Cash-on-Cash Yield
-27.5%

On $644,000 invested

DSCR Ratio
-0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-43.1%

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)-$719/mo
Homeowner / Hazard Insurance-$1,400/mo
Vacancy Reserve (5% of rent)-$124/mo
Repairs & Maintenance (10% of rent)-$248/mo
Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$2,689/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,479/mo
Less: Operating Expenses-$2,689/mo
Net Operating Income (NOI)+$-210/mo
Less: Debt Service (30yr @ 6.75%)-$14,529/mo
Net Cash Flow
$-14,738/mo
$-176,860/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.