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 10611 SW 113th Pl #93-C, Miami, FL, 33176 generates $3,233/mo in rent and, after a $2,005/mo payment, leaves $515/mo in cash flow. Total monthly income is $3,233/mo, and annual cash flow is $6,175/yr on $135,782 invested. Return on cash invested sits at 24.46% in year one, and rental yield is 9.47% on a $409,600 entry. Equity gained on principal adds $2,643/yr, while 5% annual appreciation builds toward $113,165 over five years. Five-year ROI reaches 127.81% and total cumulative return in cash sums $173,550. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,233/mo property income rather than buyer’s personal income.
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33176, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,588 (100%) |
| Owner Occupied HU | 12,744 (68.6%) |
| Renter Occupied HU | 5,081 (27.3%) |
| Vacant Housing Units | 763 ( 4.1%) |
| Median Home Value | $656,787 |
| Average Home Value | $712,741 |
Residential
19,637
Single Family
15,040
Multi-Family
4,597
Businesses
1,561
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Listing removed | $2,800 |
| 2025-08-04 | Listing removed | $414,900 |
| 2025-08-01 | Listed for rent | $2,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $2698.62 | 8.65% | $158,361 | 3.00% |
| 2023-10-28 | $2483.81 | 5.00% | $153,749 | 3.00% |
| 2022-10-28 | $2365.64 | 1.51% | $149,271 | 3.00% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
