Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Miami at 100 NW 87th Ave APT E217, Miami, FL, 33172 earns $327/mo cash flow from $3,036/mo rent with a $1,738/mo payment. Total monthly income totals $3,036/mo, and annual cash flow totals $3,921/yr on $117,683 capital. ROI tracks 23.24% on current figures, and rental yield reads 10.26% at a $355,000 purchase. Equity gained on principal adds $2,291/yr, and 5% annual appreciation supports $98,080 over five years. Five-year ROI reaches 122.6% and total cumulative return in cash sums $144,276. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,036/mo property income instead of your personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
$353 monthly HOA
Neighborhood data shown for ZIP Code: 33172, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,611 (100%) |
| Owner Occupied HU | 7,597 (43.1%) |
| Renter Occupied HU | 9,290 (52.8%) |
| Vacant Housing Units | 724 ( 4.1%) |
| Median Home Value | $323,921 |
| Average Home Value | $406,612 |
Residential
16,288
Single Family
4,549
Multi-Family
11,739
Businesses
2,989
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $355,000 |
| 2023-03-24 | Sold | $285,000 |
| 2023-02-07 | Pending sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $968.56 | 5.60% | $96,973 | 3.00% |
| 2022-02-13 | $917.16 | 1.43% | $94,149 | 3.00% |
| 2021-02-13 | $904.22 | 1.93% | $91,407 | 1.40% |
Listed by: Joana Montesdeoca Sanchez • Royal Realtors Group
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11734125
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
