FOR_SALEExcellent Deal0 days on market

7803 SW 102nd Ln

7803 SW 102nd Ln, Miami, FL 33156, Miami, FL 33156
$490,999

Listing Price

Property image 1
7803 SW 102nd Ln, Miami, FL 33156
Loc: Miami, FL
Days Listed
0
Tax Assessed
$390k
Type
townhouse

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.

8

Kenwood K-8 Center

PK-8
0.7 mi away
5

Miami Killian Senior High School

9-12
1.8 mi away
8

Glades Middle School

6-8
2.9 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
7.44%
Total ROI
26.9%
Cash Flow
$562/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
2026-08-20Listed for sale$490,999$426
2021-10-21Sold$305,000$265
2021-10-21Pending sale$309,900$269
2021-10-20Listed for sale$309,900$269
2021-08-31Contingent$309,900$269
2021-08-27Listed for sale$309,900$269
2021-08-20Contingent$315,000$273
2021-08-05Listed for sale$315,000$273
2010-03-31Sold$160,000$139
2006-08-31Sold$255,000$221
2002-01-24Sold$137,000$119
1999-05-25Sold$110,000$95

Tax History

YearProperty TaxTax Assessment
2025$6,617.16$390,000
2024$6,457.42$320,650
2023$5,729.28$291,500
2022$5,025.48$265,000
2021$2,337.96$145,353
2020$2,310.47$143,347
2019$2,258.4$140,125
2018$2,143.18$137,513
2017$2,143.18$134,685
2016$2,121.74$131,915
2015$2,108.14$130,999
2014$2,129.93$129,960
2013$2,083.73$128,040
2012$2,083.73$128,040
2011$2,099.75$128,040
2010$3,255.57$137,680
2009$3,121.15$141,958
2007$4,402.69$213,470
2006$2,103.4$0
2005$2,103.4$0
2004$2,066.24$0
2003$2,207.16$0
2002$2,245.22$0
2001$2,245.22$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,152
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: $490,999Rent Basis: Modeled Estimate ($3,928/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.01%

NOI: $29,533/yr

Cash-on-Cash Yield
-0.9%

On $112,930 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+89.6%

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)-$319/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$196/mo
Repairs & Maintenance (10% of rent)-$393/mo
Property Management (8% of rent)-$314/mo
Total Pure Operating Expenses-$1,467/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,928/mo
Less: Operating Expenses-$1,467/mo
Net Operating Income (NOI)+$2,461/mo
Less: Debt Service (30yr @ 6.75%)-$2,548/mo
Net Cash Flow
$-87/mo
$-1,040/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

7803 SW 102nd Ln | Miami, FL | Haven AI Analysis | Haven by ScoutHavens