14511 Jefferson St, Miami, FL

Miami, FL, 33176 · single_family · Off Market
Last sale price$235,000
3 beds 1 baths 1,132 sqft
View on Realtor.com →
Typesingle_family
Built1963
Price / sqft$208
Est. value (own analysis)$571,581
Rent estimate (own analysis)$3,175/mo
HOANone
Street view
View full map & nearby schools →

Neighborhood

Property features

Location

  • Zoning: 0100

Room description

  • Total bath(s): 1
  • Total full bath(s): 1
  • Total bedroom(s): 3

Lot size and SQFT

  • Living Area: 1132

Stories

  • Stories: 1

Exterior Features

  • Cbs/Holw Tile/Fr/Stud/Sheat/Sd
  • Roofing: Bahama/Ceramic Tile/Blt-Up Tg

Listing information

  • Year Built: 1963

Researched 2026-08-31 · Refresh from US Real Estate Listings (≥1609 of 6000 per our log)

Show every detail
Statussold
Last asking price
Owner on record
Coordinates25.63349, -80.38038
Address14511 Jefferson St, Miami, FL
CityMiami
StateFL
Zip33176
Property ID14511-Jefferson-Street,-Miami,-FL-33176
SourceResearched via a live provider lookup, cached 2026-08-31

Annual property tax

YearAssessed valueTax paid
2025$366,550$6,256
2024$366,550$6,284
2023$247,455$5,395
2022$222,632$4,669
2021$202,393$4,087
2020$176,536$2,936
2019$172,567$2,872
2018$152,542$3,134
2017$132,309$2,279
2016$73,196$2,050
2015$66,542$1,854
2014$60,493$1,750
2013$54,994$1,526
2012$63,124$1,639
2011$61,213$1,626
2010$60,347$1,068
2009$58,761$1,012
2008$58,703$1,011
2007$56,994$1,067
Real multi-year tax history from a live provider lookup.

Listings history

DateEventPrice
2018-03-27Sold$235,000
2018-03-21Sold$235,000
2018-02-12Price Changed$234,999
2018-02-12Price Changed$234,999
2018-02-08Listed$244,900
2018-02-05Listed$244,900
2017-12-29Sold$150,000
2010-11-19Sold$50,500
2010-09-28Sold$50,500
2010-08-24Relisted$59,500
2010-08-04Listing removed$59,500
2010-07-13Listed$59,500
2009-09-13Listing removed$85,000
2009-06-14Listed$85,000
1992-07-07Sold$48,000
Real listing/price/sale history from a live provider lookup.
Underwriting below uses your manually entered purchase price — not a current asking price, since this property isn't listed for sale.

Underwriting (buy-and-hold, default assumptions)

Purchase price$235,000
Down payment (5.0%, manually entered)$11,750
Loan amount$223,250
Closing costs (0.0%, manually entered)$0
Total cash to close$11,750
Rent (manually entered)$3,175$38,100
Vacancy loss (8.0%, manually entered)

Vacancy Loss

Gross Scheduled Rent × Vacancy Rate

Gross scheduled rent (annual) comp$38,100
Vacancy rate (assumption) assumption8.0%

$38,100 × 8.0% = $3,048

Effective gross income$2,921$35,052
Property tax (manually entered)$521$6,256
Insurance (manually entered)$157$1,880
HOA dues$0$0
Management (0.0% of EGI, manually entered)$0$0
Maintenance (5.0% of GSR, manually entered)$159$1,905
Total operating expenses$837$10,041
Net operating income (NOI)

Net Operating Income (NOI)

Effective Gross Income − Total Operating Expenses

Effective gross income derived$35,052
Total operating expenses derived$10,041

$35,052 − $10,041 = $25,011

Debt service (6.65%, manually entered, 30yr amortizing)

Monthly Principal & Interest

Standard amortization on the loan amount, at the effective rate and term

Loan amount derived$223,250
Interest rate (manually entered) data6.7%
Term (assumption) assumption30 years

$223,250 amortized at 6.7% over 30 years = $1,433/mo

CapEx reserve (5.0% of GSR, manually entered)$159$1,905
Mortgage insurance (PMI) (0.75% of loan, placeholder — down payment below 20%)$140$1,674
Cash flow

Monthly Cash Flow

(NOI − Annual Debt Service − Annual CapEx Reserve − Annual PMI) ÷ 12

NOI derived$25,011
Annual debt service derived$17,198
Annual CapEx reserve assumption$1,905
Annual PMI assumption$1,674

($25,011 − $17,198 − $1,905 − $1,674) ÷ 12 = $353

Cap rate

Cap Rate

NOI ÷ Purchase Price

NOI derived$25,011
Purchase price data$235,000

$25,011 ÷ $235,000 = 10.6%

Cash-on-cash

Cash-on-Cash Return

Annual Cash Flow ÷ Total Cash Invested

Annual cash flow derived$4,233
Total cash to close derived$11,750

$4,233 ÷ $11,750 = 36.0%

DSCR

Debt Service Coverage Ratio (DSCR)

NOI ÷ Annual Debt Service

NOI derived$25,011
Annual debt service derived$17,198

$25,011 ÷ $17,198 = 1.45

Rent-to-price (1% rule)

Rent-to-Price (the "1% rule")

(Gross Scheduled Rent ÷ 12) ÷ Purchase Price

Gross scheduled rent (annual) comp$38,100
Purchase price data$235,000

($38,100 ÷ 12) ÷ $235,000 = 1.4%

Gross rent multiplier

Gross Rent Multiplier (GRM)

Purchase Price ÷ Gross Scheduled Rent

Purchase price data$235,000
Gross scheduled rent (annual) comp$38,100

$235,000 ÷ $38,100 = 6.2

Operating expense ratio

Operating Expense Ratio

Total Operating Expenses ÷ Effective Gross Income

Total operating expenses derived$10,041
Effective gross income derived$35,052

$10,041 ÷ $35,052 = 28.6%

Break-even occupancy

Break-Even Occupancy

(Total OpEx + Annual Debt Service + Annual PMI) ÷ Gross Scheduled Rent

Total operating expenses derived$10,041
Annual debt service derived$17,198
Annual PMI assumption$1,674
Gross scheduled rent (annual) comp$38,100

($10,041 + $17,198 + $1,674) ÷ $38,100 = 75.9%

Comparables

Same ZIP. Real active rental listings, used to derive the rent estimate above.

AddressTypeBedsBathsSqftAsking rentListedDays on market
single_family321,484$3,5002026-08-15
single_family321,396$3,7502026-07-27
single_family321,085$2,9002026-07-24
single_family311,035$2,8002026-07-22
single_family321,414$3,3502026-07-21
single_family311,246$3,2002026-06-27
single_family321,352$3,9752026-06-12
single_family321,200$3,1002026-07-31
single_family321,159$2,800
single_family321,200$3,000

10025 SW 111th St Unit 0

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,484
Listed2026-08-15
Days on market

Asking rent: $3,500

View on Zillow →

9119 SW 129th Ln

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,396
Listed2026-07-27
Days on market

Asking rent: $3,750

View on Zillow →

14340 Graves Dr

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,085
Listed2026-07-24
Days on market

Asking rent: $2,900

View on Zillow →

11535 SW 139th Ter

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 1 ba
Square footage1,035
Listed2026-07-22
Days on market

Asking rent: $2,800

View on Zillow →

11529 SW 133rd Ter

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,414
Listed2026-07-21
Days on market

Asking rent: $3,350

View on Zillow →

14253 SW 107th Pl

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 1 ba
Square footage1,246
Listed2026-06-27
Days on market

Asking rent: $3,200

View on Zillow →

11403 SW 107th Ave

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,352
Listed2026-06-12
Days on market

Asking rent: $3,975

View on Zillow →

14515 SW 105th Ct Unit 0

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,200
Listed2026-07-31
Days on market

Asking rent: $3,100

View on Zillow →

11535 Lincoln Blvd # 0

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,159
Listed
Days on market

Asking rent: $2,800

View on Zillow →

14301 SW 105th Ave # 0

Miami, 33176 · rent comp

Bedrooms / bathrooms3 bd / 2 ba
Square footage1,200
Listed
Days on market

Asking rent: $3,000

View on Zillow →

Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.

AddressTypeBedsBathsLiving sqftSale priceSale date
9220 SW 100 AVENUE RDSINGLE FAMILY : 1 UNIT321,834$880,0002026-06-09
10500 SW 93 STSINGLE FAMILY : 1 UNIT322,053$203,7002026-06-02
11301 SW 108 AVESINGLE FAMILY : 1 UNIT321,300$700,0002026-05-29
10325 SW 102 CTSINGLE FAMILY : 1 UNIT321,592$890,0002026-05-26
9490 SW 117 TERSINGLE FAMILY : 1 UNIT321,750$1,580,0002026-05-26
11611 SW 106 TERSINGLE FAMILY : CLUSTER HOME321,758$875,0002026-05-20
11705 SW 97 CTSINGLE FAMILY : 1 UNIT321,595$920,0002026-05-18
9700 KENDALE BLVDSINGLE FAMILY : 1 UNIT321,509$810,0002026-04-30
10900 SW 90 AVESINGLE FAMILY : 1 UNIT322,836$1,750,0002026-04-22
10901 SW 116 STSINGLE FAMILY : 1 UNIT321,316$875,0002026-04-10
10525 SW 112 STSINGLE FAMILY : 1 UNIT321,509$1,025,0002026-04-09
9760 SW 119 STSINGLE FAMILY : 1 UNIT321,901$1,250,0002026-04-02
10375 SW 111 STSINGLE FAMILY : 1 UNIT323,180$975,0002026-03-30
9361 SW 102 CTSINGLE FAMILY : 1 UNIT322,024$1,050,0002026-03-23
10575 SW 102 STSINGLE FAMILY : 1 UNIT321,592$535,2002026-03-10
11550 SW 108 CTSINGLE FAMILY : 1 UNIT321,662$715,0002026-03-05
9925 SW 97 PLSINGLE FAMILY : 1 UNIT321,603$753,0002026-02-24
11000 SW 116 STSINGLE FAMILY : 1 UNIT311,352$797,0002026-02-20
10255 SW 96 TERSINGLE FAMILY : 1 UNIT321,834$1,125,0002026-02-09
9130 SW 101 AVESINGLE FAMILY : 1 UNIT321,663$720,0002026-02-06
10311 SW 89 STSINGLE FAMILY : 1 UNIT323,295$1,250,0002026-01-30
10320 SW 91 STSINGLE FAMILY : 1 UNIT321,566$1,000,0002026-01-30
11341 SW 93 STSINGLE FAMILY : 1 UNIT321,508$1,350,0002026-01-30
8960 SW 115 TERSINGLE FAMILY : 1 UNIT323,179$1,625,0002025-12-22
9830 SW 112 STSINGLE FAMILY : 1 UNIT312,685$1,000,0002025-12-21
9741 SW 119 STSINGLE FAMILY : 1 UNIT321,997$750,0002025-12-18
11325 SW 109 AVESINGLE FAMILY : 1 UNIT321,728$855,0002025-11-24
10920 SW 105 AVESINGLE FAMILY : 1 UNIT321,957$1,175,0002025-11-24
10420 SW 98 STSINGLE FAMILY : 1 UNIT321,874$907,5002025-11-13
9291 SW 88 STSINGLE FAMILY : 1 UNIT323,049$2,300,0002025-11-05
8845 SW 116 STSINGLE FAMILY : 1 UNIT322,324$1,900,0002025-11-03
11283 SW 112 TERSINGLE FAMILY : 1 UNIT322,186$817,0002025-10-27
11196 SW 112 TERSINGLE FAMILY : 1 UNIT322,236$313,4002025-10-27
10405 SW 107 TERSINGLE FAMILY : 1 UNIT321,989$175,0002025-10-27
10261 SW 109 STSINGLE FAMILY : 1 UNIT321,589$998,0002025-10-15
11195 SW 115 TERSINGLE FAMILY : 1 UNIT321,616$730,0002025-09-28
10321 SW 98 STSINGLE FAMILY : 1 UNIT321,969$930,0002025-09-17
10921 SW 102 CTSINGLE FAMILY : 1 UNIT321,997$1,490,0002025-09-17
9230 SW 100 AVENUE RDSINGLE FAMILY : 1 UNIT321,977$675,0002025-09-12
10480 KILLIAN DRSINGLE FAMILY : 1 UNIT321,524$760,0002025-08-27
10381 SW 114 TERSINGLE FAMILY : 1 UNIT322,116$300,0002025-08-16
10475 SW 96 TERSINGLE FAMILY : 1 UNIT321,785$761,5002025-08-15
11155 SW 112 TERSINGLE FAMILY : 1 UNIT321,300$725,0002025-08-15
9941 SW 97 CTSINGLE FAMILY : 1 UNIT321,775$875,0002025-08-14
11380 SW 93 STSINGLE FAMILY : 1 UNIT322,083$1,580,0002025-07-31
10322 SW 115 STSINGLE FAMILY : 1 UNIT321,500$900,0002025-07-16
11611 SW 112 STSINGLE FAMILY : CLUSTER HOME321,647$650,0002025-07-03
11530 SW 97 STSINGLE FAMILY : 1 UNIT321,808$700,0002025-06-27
10515 SW 96 TERSINGLE FAMILY : 1 UNIT321,554$900,0002025-06-20
10302 SW 119 STSINGLE FAMILY : 1 UNIT321,524$965,0002025-06-20

Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.

AddressTypeBedsBathsSqftAsking priceDays on market
9123 SW 112th Ctsingle_family331,952$689,900
14815 Bethune Drtownhomes33$569,900
10225 SW 89th Sttownhomes331,656$595,000
10220 SW 91st Stsingle_family321,987$925,000
13340 SW 112th Ctsingle_family321,212$489,900
10471 SW 141 Stsingle_family312,328$550,000
11411 SW 109th Rd Unit 50Ycondos331,342$420,000
11530 SW 136th Stsingle_family311,070$525,000

ZIP market snapshot (33176)

Typical home value (ZHVI)$630,508
Typical rent (ZORI)$2,301/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.

10-year hold projection

IRR53.6%
Equity multiple15.84x
Total return (10yr)$193,371
YearProperty valueNOICash flowLoan balanceEquity
1$242,050$25,011$4,233$220,825$21,225
2$249,312$25,812$4,986$218,233$31,078
3$256,791$26,637$5,763$215,464$41,327
4$264,495$27,489$6,565$212,505$51,989
5$272,429$28,368$7,393$209,343$63,086
6$280,602$29,274$8,246$205,965$74,638
7$289,020$30,209$9,128$202,354$86,666
8$297,691$31,174$10,037$198,496$99,195
9$306,622$32,169$10,975$194,374$112,248
10$315,820$33,195$11,943$189,969$125,851
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.
All figures are estimates for evaluation purposes only, not investment, tax, legal, or insurance advice. Property tax is estimated from a real matched tax bill or millage rate when available, a placeholder % of price otherwise; insurance is always a placeholder, not a real quote — verify both, along with association restrictions and permit status, before committing capital. Rent estimates come from real comps or Zillow's ZIP index, not appraisals.