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 Hialeah at 1025 W 77th St APT A, Hialeah, FL, 33014 listed at $399,000 pairs $2,986/mo rent with a $1,953/mo payment to leave $88/mo cash flow. Total monthly income runs $2,986/mo, and annual cash flow reaches $1,057/yr on $132,269 cash to close. Return on cash invested measures 20.71% in year one, and rental yield registers 8.98% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 108.58% and total cumulative return in cash totals $143,618. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,986/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1980
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood data shown for ZIP Code: 33014, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,454 (100%) |
| Owner Occupied HU | 6,918 (42.0%) |
| Renter Occupied HU | 8,748 (53.2%) |
| Vacant Housing Units | 788 ( 4.8%) |
| Median Home Value | $513,421 |
| Average Home Value | $573,531 |
Residential
16,190
Single Family
9,197
Multi-Family
6,993
Businesses
2,055
Date | Event | Price |
|---|---|---|
| 2025-01-26 | Listed for sale | $399,000 |
| 2021-01-19 | Listing removed | N/A |
| 2021-01-12 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $2876.49 | 18.35% | $131,642 | 10.00% |
| 2022-02-13 | $2430.54 | 8.34% | $119,675 | 10.00% |
| 2021-02-13 | $2243.41 | 9.60% | $108,796 | 10.00% |
Listed by: Rosa Rey • Lifestyle International Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11717991
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.
