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 Miami at 1182 NW 123rd Ct UNIT 107, Miami, FL, 33182 offers a 9.61% rental yield on a $380,000 purchase with $3,043/mo rent. Total monthly income registers $3,043/mo, and a $1,860/mo payment leaves $63/mo available for distribution. Annual cash flow reaches $761/yr on $125,970 to close, and return on cash invested stands at 20.51% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 108.27% and total cumulative return in cash at $136,393. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,043/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$320 monthly HOA
Neighborhood data shown for ZIP Code: 33182, Miami, FL area.
| 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 |
Residential
4,065
Single Family
4,065
Multi-Family
0
Businesses
212
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Listed for sale | $380,000 |
| 2024-11-18 | Listing removed | $380,000 |
| 2024-10-24 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $5035.67 | 16.03% | $238,854 | 10.00% |
| 2022-02-13 | $4339.86 | 9.61% | $217,140 | 10.00% |
| 2021-02-13 | $3959.36 | 4.10% | $197,400 | 5.00% |
Listed by: Graciela Zara • Home Business Realty Llc
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10468071
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2025 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
