FOR_SALENeutral Deal16 days on market

8000 SW 151st Ct #614

8000 SW 151st Ct #614, Miami, FL 33193, Miami, FL 33193
$309,900
Zestimate®:$301,500

Listing Price

Property image 1
8000 SW 151st Ct #614, Miami, FL 33193
Loc: Miami, FL
Days Listed
16
Tax Assessed
$261k
Zestimate®
$302k
Market Rate
Rent Estimate
$2,033/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.

10

Kendale Lakes Elementary School

PK-5
0.8 mi away
7

Lamar Louise Curry Middle School

6-8
2 mi away
5

Felix Varela Senior High School

9-12
1 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
5.69%
Total ROI
18.1%
Cash Flow
$-98/mo
DSCR
0.94
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
2026-08-29Listed for sale$309,900$282
1987-06-01Sold$54,500$50

Tax History

YearProperty TaxTax Assessment
2025$1,268.95$68,096
2024$1,251.14$66,177
2023$1,092.42$64,250
2022$1,040.26$62,379
2021$1,021.78$60,563
2020$1,018.38$59,727
2019$765.95$58,385
2018$724.24$57,297
2017$724.24$56,119
2016$725.48$54,965
2015$709.75$54,583
2014$717.77$54,150
2013$712.98$53,350
2012$712.98$53,350
2011$756.08$58,687
2010$1,039.22$57,820
2009$739.14$56,300
2007$1,008.74$29,606
2006$984.23$0
2005$984.23$0
2004$956.63$0
2003$858.11$0
2002$817.2$0
2001$817.2$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,097
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: $309,900Rent Basis: Observed Comp Model ($2,033/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $155/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.64%

NOI: $14,366/yr

Cash-on-Cash Yield
-6.9%

On $71,277 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+59.6%

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)-$213/mo
Homeowner / Hazard Insurance-$155/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$203/mo
Property Management (8% of rent)-$163/mo
Total Pure Operating Expenses-$836/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,033/mo
Less: Operating Expenses-$836/mo
Net Operating Income (NOI)+$1,197/mo
Less: Debt Service (30yr @ 6.75%)-$1,608/mo
Net Cash Flow
$-411/mo
$-4,930/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami.