FOR_SALEExcellent Deal96 days on market

1420 W 23rd St

1420 W 23rd St, Miami Beach, FL 33140, Miami Beach, FL 33140
$110,000,000

Listing Price

Property image 1
1420 W 23rd St, Miami Beach, FL 33140
Loc: Miami Beach, FL
Days Listed
96
Tax Assessed
$21927k
Lot Size
0.75 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
1.3 mi away
5

Nautilus Middle School

6-8
1.2 mi away
5

Miami Beach Senior High School

9-12
0.6 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
8.40%
Total ROI
31.7%
Cash Flow
$213,753/mo
DSCR
1.38
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
2026-05-19Listed for sale$110,000,000$10,194
2021-01-25Sold$18,500,000$1,714
2021-01-05Pending sale$19,500,000$1,807
2020-12-30Listed for sale$19,500,000$1,807
2020-12-22Pending sale$19,500,000$1,807
2020-12-11Price change$19,500,000$1,807
2020-11-30Listed for sale$18,900,000$1,751
2020-09-08Sold$6,700,000$621
2014-11-27Listing removed$18,000$2
2014-06-15Price change$18,000$2
2014-06-01Price change$19,000$2
2014-05-28Listed for rent$16,000$1
1999-07-07Sold$800,000$74

Tax History

YearProperty TaxTax Assessment
2025$387,980.4$19,999,704
2024$355,826.7$18,181,550
2023$331,863.06$16,528,682
2022$282,329.4$15,026,075
2021$242,136.77$12,540,684
2020$90,334.34$4,331,928
2019$91,698.54$4,217,851
2018$84,082.29$3,834,410
2017$86,566.05$3,485,828
2016$82,527.12$3,168,935
2015$77,893.63$2,880,850
2014$67,802.39$2,618,955
2013$17,841.09$2,801,022
2012$17,841.1$911,801
2011$17,489$885,244
2010$18,348.5$872,162
2009$16,640.8$849,233
2007$16,112.9$798,675
2006$18,336.8$0
2005$18,336.8$0
2004$18,125.2$0
2003$17,575$0
2002$17,160.8$0
2001$17,160.8$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
9
Baths
11
Sq Ft
10,791
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: $110,000,000Rent Basis: Modeled Estimate ($880,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $55,000/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.60%

NOI: $7,256,315/yr

Cash-on-Cash Yield
1.6%

On $25,300,000 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.2%

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)-$17,907/mo
Homeowner / Hazard Insurance-$55,000/mo
Vacancy Reserve (5% of rent)-$44,000/mo
Repairs & Maintenance (10% of rent)-$88,000/mo
Property Management (8% of rent)-$70,400/mo
Total Pure Operating Expenses-$275,307/mo
Net Investor Cash Flow
Gross Scheduled Rent+$880,000/mo
Less: Operating Expenses-$275,307/mo
Net Operating Income (NOI)+$604,693/mo
Less: Debt Service (30yr @ 6.75%)-$570,766/mo
Net Cash Flow
$33,927/mo
$407,119/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.

1420 W 23rd St | Miami Beach, FL | Haven AI Analysis | Haven by ScoutHavens