FOR_SALEExcellent Deal0 days on market

12337 SW 20th Ter

12337 SW 20th Ter, Miami, FL 33175, Miami, FL 33175
$450,000
Zestimate®:$447,200

Listing Price

Property image 1
12337 SW 20th Ter, Miami, FL 33175
Loc: Miami, FL
Days Listed
0
Tax Assessed
$325k
Zestimate®
$447k
Market Rate
Rent Estimate
$2,541/mo
Est. Cash Flow base
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

Greenglade Elementary School

PK-5
0.5 mi away
5

W. R. Thomas Middle School

6-8
0.6 mi away
4

G. Holmes Braddock Senior High School

PK,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
7.51%
Total ROI
27.2%
Cash Flow
$539/mo
DSCR
1.24
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
2026-08-24Listing removed$450,000$493
2026-08-20Listed for sale$450,000$493
2023-08-09Sold$400,000$438
2023-07-21Listed for sale$430,000$471
2021-03-24Listing removed$0
2019-08-15Sold$253,000$277
2019-05-10Pending sale$254,999$279
2019-04-28Listed for sale$254,999$279

Tax History

YearProperty TaxTax Assessment
2025$5,520.75$325,200
2024$5,527.11$325,200
2023$4,673.38$221,650
2022$3,944.22$201,500
2021$4,644.2$183,200
2020$3,560.85$174,200
2019$2,804.35$121,381
2018$2,604.75$110,347
2017$2,604.75$100,316
2016$2,462.32$91,197
2015$2,193.61$82,907
2014$1,845.79$75,370
2013$1,768.74$75,370
2012$1,768.74$71,790
2011$2,019.92$84,420
2010$2,891.85$119,870
2009$3,201.76$146,190
2007$900.24$491
2006$1,098.04$0
2005$1,098.04$0
2004$1,067.29$0
2003$960.57$0
2002$911.23$0
2001$911.23$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
982
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: $450,000Rent Basis: Observed Comp Model ($2,541/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $17,592/yr

Cash-on-Cash Yield
-10.1%

On $103,500 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.8%

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)-$266/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$254/mo
Property Management (8% of rent)-$203/mo
Total Pure Operating Expenses-$1,075/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,541/mo
Less: Operating Expenses-$1,075/mo
Net Operating Income (NOI)+$1,466/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-869/mo
$-10,428/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.

12337 SW 20th Ter | Miami, FL | Haven AI Analysis | Haven by ScoutHavens