1178 NW 125th Ct #104MiamiFL33182
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
Rental property for sale in Miami at 1178 NW 125th Ct #104, Miami, FL, 33182 generates $4,163/mo in rent and, after a $1,669/mo payment, leaves $1,617/mo in cash flow. Total monthly income is $4,163/mo, and annual cash flow is $19,405/yr on $113,042 invested. Return on cash invested sits at 37.08% in year one, and rental yield is 14.65% on a $341,000 entry. Equity gained on principal adds $2,200/yr, while 5% annual appreciation builds toward $94,212 over five years. Five-year ROI reaches 196.62% and total cumulative return in cash sums $222,260. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,163/mo property income rather than buyer’s personal income.
Condo
Built in 1998
N/A lot
$N/A/sqft
$225 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33182, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,934 (100%) |
| Owner Occupied HU | 3,325 (84.5%) |
| Renter Occupied HU | 561 (14.3%) |
| Vacant Housing Units | 48 ( 1.2%) |
| Median Home Value | $566,153 |
| Average Home Value | $613,636 |
Housing Distribution
Address Breakdown
Residential
4,065
Single Family
4,065
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gustavo Fernandez • Southeast Real Estate Advisors Inc.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11652819
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.