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 Miami at 12922 SW 88th Ter #B-206, Miami, FL, 33186 offers a 12.26% rental yield on a $349,999 purchase with $3,577/mo rent. Total monthly income registers $3,577/mo, and a $1,713/mo payment leaves $666/mo available for distribution. Annual cash flow reaches $7,992/yr on $116,025 to close, and return on cash invested stands at 26.8% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,698 over five years. Portfolio math shows five-year ROI at 142.56% and total cumulative return in cash at $165,410. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,577/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1987
N/A lot
$N/A/sqft
$482 monthly 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 |
|---|---|---|
| 2025-06-20 | Listed for sale | $349,999 |
| 2025-06-06 | Listing removed | $354,999 |
| 2025-04-26 | Price change | $354,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-21 | $4390.94 | 490.46% | $259,072 | 209.21% |
| 2023-06-21 | $743.65 | 6.40% | $83,785 | 3.00% |
| 2022-06-21 | $698.94 | 1.98% | $81,345 | 3.00% |
Listed by: Lina Echeverry • Aura Realty, LLC.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11826275
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.
