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 1201 SW 128th Ter APT 204E, Pembroke Pines, FL, 33027 offers a 14.97% rental yield on a $310,000 purchase with $3,868/mo rent. Total monthly income registers $3,868/mo, and a $1,517/mo payment leaves $1,408/mo available for distribution. Annual cash flow reaches $16,895/yr on $102,765 to close, and return on cash invested stands at 36.35% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 193.29% and total cumulative return in cash at $198,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,868/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1990
N/A lot
$N/A/sqft
$375 monthly HOA
Neighborhood data shown for ZIP Code: 33027, Hollywood, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,401 (100%) |
| Owner Occupied HU | 18,626 (73.3%) |
| Renter Occupied HU | 5,765 (22.7%) |
| Vacant Housing Units | 1,010 ( 4.0%) |
| Median Home Value | $520,520 |
| Average Home Value | $539,897 |
Residential
24,250
Single Family
15,105
Multi-Family
9,145
Businesses
1,170
Date | Event | Price |
|---|---|---|
| 2024-08-15 | Price change | $310,000 |
| 2024-08-08 | Listing removed | N/A |
| 2024-07-31 | Listed for rent | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3098.21 | 6.51% | $182,720 | 3.00% |
| 2022-08-31 | $2908.86 | -2.11% | $177,400 | 28.52% |
| 2021-08-31 | $2971.55 | 3.83% | $138,030 | 4.85% |
Listed by: Miguel Maria • Keller Williams Legacy
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11606376
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.
