1121 Crandon Blvd APT E304Key BiscayneFL33149
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 Key Biscayne at 1121 Crandon Blvd APT E304, Key Biscayne, FL, 33149 listed at $845,000 pairs $7,800/mo rent with a $4,136/mo payment to leave $2,192/mo cash flow. Total monthly income runs $7,800/mo, and annual cash flow reaches $26,307/yr on $278,005 cash to close. Return on cash invested measures 29.52% in year one, and rental yield registers 11.08% at a $845,000 basis. Equity gained on principal adds $5,453/yr, and annual property appreciation at 5% supports $233,458 by year five. Five-year ROI tracks 154.97% and total cumulative return in cash totals $430,812. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,800/mo property income relative to a $4,136/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33149, Key Biscayne, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,033 (100%) |
| Owner Occupied HU | 3,641 (51.8%) |
| Renter Occupied HU | 1,563 (22.2%) |
| Vacant Housing Units | 1,829 (26.0%) |
| Median Home Value | $1,499,584 |
| Average Home Value | $1,511,145 |
Housing Distribution
Address Breakdown
Residential
6,713
Single Family
1,486
Multi-Family
5,227
Businesses
549
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alicia Gilbert • BHHS EWM Realty
Mls Name: MIAMI
Mls ID: #A11919535