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 10245 SW 154th Circle Ct APT 110-7, Miami, FL, 33196 generates $3,600/mo in rent and, after a $2,227/mo payment, leaves $13/mo in cash flow. Total monthly income is $3,600/mo, and annual cash flow is $150/yr on $150,833 invested. Return on cash invested sits at 20.01% in year one, and rental yield is 9.49% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 105.6% and total cumulative return in cash sums $159,280. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,600/mo property income rather than buyer’s personal income.
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$568 monthly HOA
Neighborhood data shown for ZIP Code: 33196, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,647 (100%) |
| Owner Occupied HU | 11,084 (62.8%) |
| Renter Occupied HU | 5,630 (31.9%) |
| Vacant Housing Units | 933 ( 5.3%) |
| Median Home Value | $488,028 |
| Average Home Value | $533,929 |
Residential
17,517
Single Family
13,976
Multi-Family
3,541
Businesses
524
Date | Event | Price |
|---|---|---|
| 2024-08-16 | Price change | $455,000 |
| 2024-08-01 | Listing removed | N/A |
| 2024-07-09 | Price change | $455,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $3549.11 | 4.40% | $215,362 | 3.00% |
| 2022-09-05 | $3399.66 | 1.05% | $209,090 | 3.00% |
| 2021-09-05 | $3364.40 | -19.28% | $203,000 | -2.40% |
Listed by: Rodolfo Montejo • Robert Slack LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11574588
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.
