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 Pembroke Pines at 12003 NW 11th St #12003, Pembroke Pines, FL, 33026 offers a 17.36% rental yield on a $304,000 purchase with $4,399/mo rent. Total monthly income registers $4,399/mo, and a $1,488/mo payment leaves $1,827/mo available for distribution. Annual cash flow reaches $21,918/yr on $100,776 to close, and return on cash invested stands at 41.66% in year one. Equity gained on principal adds $1,962/yr while 5% annual appreciation supports $83,990 over five years. Portfolio math shows five-year ROI at 222.47% and total cumulative return in cash at $224,192. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,399/mo property income against a $1,488/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1988
N/A lot
$N/A/sqft
$555 monthly HOA
Neighborhood data shown for ZIP Code: 33026, Hollywood, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,992 (100%) |
| Owner Occupied HU | 9,598 (80.0%) |
| Renter Occupied HU | 2,163 (18.0%) |
| Vacant Housing Units | 231 ( 1.9%) |
| Median Home Value | $484,562 |
| Average Home Value | $522,564 |
Residential
11,871
Single Family
8,463
Multi-Family
3,408
Businesses
911
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Price change | $304,000 |
| 2024-08-07 | Listed for sale | $320,000 |
| 1993-08-01 | Sold | $70,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $2582.01 | 6.74% | $155,690 | 3.00% |
| 2022-08-31 | $2418.88 | 3.14% | $151,160 | 3.00% |
| 2021-08-31 | $2345.29 | 1.24% | $146,760 | 1.40% |
Listed by: Claudia Willard • Willard Realty Team Corp
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11637209
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.
