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% |
Rental property for sale in Miami at 12211 SW 103rd Ter, Miami, FL, 33186 generates $6,640/mo in rent, after a $6,603/mo payment. Total monthly income is $6,640/mo. Return on cash invested sits at 14.02% in year one, and rental yield is 5.91% on a $1,349,000 entry. Equity gained on principal adds $8,705/yr, while 5% annual appreciation builds toward $372,704 over five years. Five-year ROI reaches 71.77% and total cumulative return in cash sums $313,695. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,640/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33186, Miami, FL area.
| 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 |
Residential
25,085
Single Family
19,902
Multi-Family
5,183
Businesses
4,623
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Price change | $1,349,000 |
| 2024-12-09 | Listed for sale | $1,399,000 |
| 2015-01-01 | Listing removed | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $8957.54 | 16.06% | $458,562 | 10.00% |
| 2022-02-13 | $7718.30 | 7.86% | $416,875 | 10.00% |
| 2021-02-13 | $7156.12 | 5.93% | $378,978 | 6.70% |
Listed by: Carlos Suarez • Black Swan Home Group LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11706628
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.
