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 Hialeah at 1275 W 35th St APT 2B, Hialeah, FL, 33012 generates $3,084/mo in rent and, after a $1,069/mo payment, leaves $1,315/mo in cash flow. Total monthly income is $3,084/mo, and annual cash flow is $15,780/yr on $72,433 invested. Return on cash invested sits at 41.7% in year one, and rental yield is 16.94% on a $218,500 entry. Equity gained on principal adds $1,410/yr, while 5% annual appreciation builds toward $60,368 over five years. Five-year ROI reaches 222.24% and total cumulative return in cash sums $160,976. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,084/mo property income rather than buyer’s personal income.
Condo
Built in 1971
N/A lot
$N/A/sqft
$275 monthly HOA
Neighborhood data shown for ZIP Code: 33012, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,567 (100%) |
| Owner Occupied HU | 12,167 (49.5%) |
| Renter Occupied HU | 11,978 (48.8%) |
| Vacant Housing Units | 422 ( 1.7%) |
| Median Home Value | $431,789 |
| Average Home Value | $455,001 |
Residential
24,377
Single Family
12,249
Multi-Family
12,128
Businesses
2,591
Date | Event | Price |
|---|---|---|
| 2024-05-28 | Listed for sale | $218,500 |
| 2024-05-18 | Listing removed | N/A |
| 2023-11-21 | Listed for sale | $223,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2477.55 | 47.79% | $132,000 | 68.81% |
| 2022-08-30 | $1676.39 | 4.72% | $78,196 | 10.00% |
| 2021-08-30 | $1600.84 | 6.97% | $71,088 | 10.00% |
Listed by: Reyson Yee • Vivienda Miami R.E. Group, Inc
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11595318
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.
