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 1121 SW 105th Ave APT 302, Miami, FL, 33174 generates $2,790/mo in rent and, after a $1,419/mo payment, leaves $576/mo in cash flow. Total monthly income is $2,790/mo, and annual cash flow is $6,915/yr on $96,135 invested. Return on cash invested sits at 27.1% in year one, and rental yield is 11.54% on a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 143.35% and total cumulative return in cash sums $137,812. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,790/mo property income rather than buyer’s personal income.
Townhouse
Built in 1979
N/A lot
$N/A/sqft
$230 monthly HOA
Neighborhood data shown for ZIP Code: 33174, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,104 (100%) |
| Owner Occupied HU | 5,673 (51.1%) |
| Renter Occupied HU | 4,389 (39.5%) |
| Vacant Housing Units | 1,042 ( 9.4%) |
| Median Home Value | $466,008 |
| Average Home Value | $516,298 |
Residential
10,524
Single Family
6,966
Multi-Family
3,558
Businesses
874
Date | Event | Price |
|---|---|---|
| 2025-08-09 | Listing removed | $2,350 |
| 2025-08-03 | Listed for rent | $2,350 |
| 2025-08-01 | Sold | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $3297.44 | 10.11% | $179,685 | 10.00% |
| 2023-10-19 | $2994.57 | 13.09% | $163,350 | 10.00% |
| 2022-10-19 | $2647.92 | 11.41% | $148,500 | 10.00% |
Listed by: Dominick Martinez • EXP Realty South LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11819159
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.
