10101 E Bay Harbor Dr APT 502Bay Harbor IslandsFL33154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Bay Harbor Islands at 10101 E Bay Harbor Dr APT 502, Bay Harbor Islands, FL, 33154 earns $1,553/mo cash flow from $4,705/mo rent with a $2,325/mo payment. Total monthly income totals $4,705/mo, and annual cash flow totals $18,633/yr on $157,463 capital. ROI tracks 31.74% on current figures, and rental yield reads 11.89% at a $475,000 purchase. Equity gained on principal adds $3,065/yr, and 5% annual appreciation supports $131,234 over five years. Five-year ROI reaches 166.89% and total cumulative return in cash sums $262,783. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,705/mo property income instead of your personal income.
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33154, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,688 (100%) |
| Owner Occupied HU | 4,150 (38.8%) |
| Renter Occupied HU | 2,441 (22.8%) |
| Vacant Housing Units | 4,097 (38.3%) |
| Median Home Value | $828,922 |
| Average Home Value | $1,117,481 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
1,772
Multi-Family
7,401
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gladys Salkeld • LoKation
Mls Name: MIAMI
Mls ID: #A11815463