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% |
Rental property for sale in Miami at 1000 SW 104th Ct APT D302, Miami, FL, 33174 generates $3,470/mo in rent and, after a $1,661/mo payment, leaves $988/mo in cash flow. Total monthly income is $3,470/mo, and annual cash flow is $11,857/yr on $112,478 invested. Return on cash invested sits at 30.45% in year one, and rental yield is 12.27% on a $339,300 entry. Equity gained on principal adds $2,189/yr, while 5% annual appreciation builds toward $93,742 over five years. Five-year ROI reaches 160.88% and total cumulative return in cash sums $180,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,470/mo property income rather than buyer’s personal income.
Condo
Built in 1990
N/A lot
$N/A/sqft
$230 monthly HOA
Neighborhood data shown for ZIP Code: 33174, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,104 (100%) |
| Owner Occupied HU | 5,673 (51.1%) |
| Renter Occupied HU | 4,389 (39.5%) |
| Vacant Housing Units | 1,042 ( 9.4%) |
| Median Home Value | $466,008 |
| Average Home Value | $516,298 |
Residential
10,524
Single Family
6,966
Multi-Family
3,558
Businesses
874
Date | Event | Price |
|---|---|---|
| 2025-02-25 | Listing removed | $385,000 |
| 2025-01-15 | Price change | $385,000 |
| 2024-08-27 | Listed for sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1109.14 | 4.15% | $105,704 | 3.00% |
| 2023-10-08 | $1064.96 | 5.37% | $102,626 | 3.00% |
| 2022-10-08 | $1010.72 | 1.27% | $99,637 | 3.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
