FOR_SALEExcellent Deal88 days on market

6941 Carlyle Avenue #2e

6941 Carlyle Avenue #2e, Miami Beach, FL 33141, Miami Beach, FL 33141
$300,000
Zestimate®:$289,500

Listing Price

Property image 1
6941 Carlyle Avenue #2e, Miami Beach, FL 33141
Loc: Miami Beach, FL
Days Listed
88
Tax Assessed
$233k
Zestimate®
$290k
Market Rate
Rent Estimate
$3,262/mo
Est. Cash Flow base
Type
condo

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.

7

Biscayne Elementary School

PK-5
0.5 mi away
5

Nautilus Middle School

6-8
2.8 mi away
5

Miami Beach Senior High School

9-12
3.9 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
9.52%
Total ROI
37.3%
Cash Flow
$863/mo
DSCR
1.57
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
2026-09-14Sold$285,000$277
2026-08-31Pending sale$300,000$291
2026-07-30Price change$300,000$291
2026-05-28Listed for sale$325,000$316

Tax History

YearProperty TaxTax Assessment
2025$4,366.57$232,760
2024$4,373.85$232,760
2023$4,156.87$212,960
2022$3,695.59$193,600
2021$3,398.22$176,000
2020$3,407.29$176,000
2019$3,410.62$176,000
2018$3,309.53$176,000
2017$3,309.53$175,530
2016$3,342.62$175,530
2015$3,477.66$175,530
2014$3,470.35$167,758
2013$2,888.49$152,508
2012$2,888.49$138,644
2011$2,608.92$126,040
2010$3,272.02$148,280
2009$3,588.6$174,450
2007$4,399.27$218,060
2006$1,604.26$0
2005$1,604.26$0
2004$1,634.95$0
2003$1,505.98$0
2002$1,467.98$0
2001$1,467.98$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,030
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: $300,000Rent Basis: Observed Comp Model ($3,262/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.69%

NOI: $26,060/yr

Cash-on-Cash Yield
10.7%

On $69,000 invested

DSCR Ratio
1.40x

Prime loan qualification

5-Yr Leveraged ROI
+147.7%

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)-$190/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,090/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,262/mo
Less: Operating Expenses-$1,090/mo
Net Operating Income (NOI)+$2,172/mo
Less: Debt Service (30yr @ 6.75%)-$1,557/mo
Net Cash Flow
$615/mo
$7,380/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.