13773 SW 147th Circle Ln APT 1-21, Miami, FL, 33186 | $850/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

13773 SW 147th Circle Ln APT 1-21, Miami, FL, 33186 | $850/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1626 sft

731 SW 12th Ave, Homestead, FL, 33030

3 Bed
3 Bath
1272 sft

441 NE 5th Ter, Florida City, FL, 33034

3 Bed
3 Bath
1612 sft

1587 SE 26th Rd, Homestead, FL, 33035

3 Bed
3 Bath
1302 sft

1040 SE 24th Ave, Homestead, FL, 33035

Nearby investment properties with comparable prices

3 Bed
3 Bath
1518 sft

1597 SE 31st Ct, Homestead, FL, 33035

3 Bed
3 Bath
1302 sft

2431 SE 10th Ct, Homestead, FL, 33035

2 Bed
3 Bath
1190 sft

170 SE 6th Rd, Homestead, FL, 33030

3 Bed
3 Bath
1452 sft

2221 SE 26th Ln, Homestead, FL, 33035

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Miami at 13773 SW 147th Circle Ln APT 1-21, Miami, FL, 33186 offers a 11.1% rental yield on a $325,000 purchase with $3,007/mo rent. Total monthly income registers $3,007/mo, and a $1,591/mo payment leaves $850/mo available for distribution. Annual cash flow reaches $10,200/yr on $107,738 to close, and return on cash invested stands at 29.38% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 154.19% and total cumulative return in cash at $166,117. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,007/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Dont miss this opportunity in a highly desirable neighborhood! This delightful villa in Country Walk Village makes an ideal starter home or investment property. Offering 2 bedrooms and 2 bath, the home features vaulted ceilings in the main living area, and a roomy private patio with an additional storage space. Enjoy all the benefits of living in Country Walk Village, a community known for its resort-style amenitiesclubhouse, multiple pools, tennis and pickleball courts, basketball court, playground, scenic lake, walking paths, 24/7 security patrol, community activities, and on-site management. The association is fully reserved! Close to top-rated schools, dining, shopping, and provides convenient access to the Florida Turnpike.

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