12135 SW 122nd PsgeMiamiFL33186
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
Investment property for sale in Miami at 12135 SW 122nd Psge, Miami, FL, 33186 offers a 12.47% rental yield on a $654,500 purchase with $6,799/mo rent. Total monthly income registers $6,799/mo, and a $3,203/mo payment leaves $2,237/mo available for distribution. Annual cash flow reaches $26,845/yr on $215,331 to close, and return on cash invested stands at 32.53% in year one. Equity gained on principal adds $4,223/yr while 5% annual appreciation supports $180,826 over five years. Portfolio math shows five-year ROI at 171.52% and total cumulative return in cash at $369,334. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,799/mo property income against a $3,203/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2002
N/A lot
$N/A/sqft
$219 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33186, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,605 (100%) |
| Owner Occupied HU | 16,522 (67.1%) |
| Renter Occupied HU | 7,348 (29.9%) |
| Vacant Housing Units | 735 ( 3.0%) |
| Median Home Value | $505,053 |
| Average Home Value | $567,931 |
Housing Distribution
Address Breakdown
Residential
25,085
Single Family
19,902
Multi-Family
5,183
Businesses
4,623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clara Quintana • Coldwell Banker Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11647470
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.