FOR_SALEExcellent Deal17 days on market

58 La Gorce Cir

58 La Gorce Cir, Miami Beach, FL 33141, MIAMI BEACH, FL 33141
$68,500,000

Listing Price

Property image 1
58 La Gorce Cir, Miami Beach, FL 33141
Loc: MIAMI BEACH, FL
Days Listed
17
Tax Assessed
$23094k
Lot Size
0.41 acres
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.

10

North Beach Elementary School

PK-5
2.4 mi away
5

Nautilus Middle School

6-8
2.4 mi away
5

Miami Beach Senior High School

9-12
3.5 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
8.23%
Total ROI
30.8%
Cash Flow
$123,632/mo
DSCR
1.36
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
2026-08-06Listed for sale$68,500,000$7,780
2021-12-28Sold$17,000,000$1,931
2021-12-22Pending sale$28,000,000$3,180
2021-08-09Price change$28,000,000$3,180
2021-03-26Listed for sale$26,500,000$3,010
2020-09-11Sold$6,750,000$767
2020-07-16Pending sale$8,250,000$937
2020-01-28Price change$8,250,000$937
2019-12-19Listed for sale$8,900,000$1,011
2019-11-11Listing removed$8,995,000$1,022
2019-05-14Price change$8,995,000$1,022
2018-01-26Price change$9,995,000$1,135
2017-01-26Listed for sale$10,500,000$1,193
2003-04-23Sold$5,200,000$591
2001-05-25Sold$3,850,000$437
1996-12-31Sold$2,650,000$301
1993-07-01Sold$750,000$85

Tax History

YearProperty TaxTax Assessment
2025$407,122.2$20,939,690
2024$379,759.44$19,036,082
2023$173,788.77$8,909,639
2022$153,610.53$8,175,426
2021$116,436.96$6,030,473
2020$157,291.16$8,073,681
2019$148,636.62$7,339,710
2018$136,152.52$6,672,464
2017$136,152.52$6,065,877
2016$131,014.74$5,514,434
2015$113,129.72$5,013,122
2014$94,073.78$4,557,384
2013$95,036.82$4,143,077
2012$95,036.8$4,398,522
2011$83,040$3,998,657
2009$85,427$4,152,810
2007$100,975$5,005,040
2006$100,586$0
2005$100,586$0
2004$102,458$0
2003$76,370.2$0
2002$52,478.8$0
2001$52,478.8$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
10
Sq Ft
8,805
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: $68,500,000Rent Basis: Modeled Estimate ($548,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $34,250/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.46%

NOI: $4,426,196/yr

Cash-on-Cash Yield
1.0%

On $15,755,000 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.3%

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)-$18,860/mo
Homeowner / Hazard Insurance-$34,250/mo
Vacancy Reserve (5% of rent)-$27,400/mo
Repairs & Maintenance (10% of rent)-$54,800/mo
Property Management (8% of rent)-$43,840/mo
Total Pure Operating Expenses-$179,150/mo
Net Investor Cash Flow
Gross Scheduled Rent+$548,000/mo
Less: Operating Expenses-$179,150/mo
Net Operating Income (NOI)+$368,850/mo
Less: Debt Service (30yr @ 6.75%)-$355,432/mo
Net Cash Flow
$13,418/mo
$161,015/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in MIAMI BEACH.