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 Pembroke Pines at 1401 SW 128th Ter APT 405H, Pembroke Pines, FL, 33027 offers a 16.56% rental yield on a $210,000 purchase with $2,898/mo rent. Total monthly income registers $2,898/mo, and a $1,028/mo payment leaves $912/mo available for distribution. Annual cash flow reaches $10,939/yr on $69,615 to close, and return on cash invested stands at 35.62% in year one. Equity gained on principal adds $1,355/yr while 5% annual appreciation supports $58,019 over five years. Portfolio math shows five-year ROI at 191.41% and total cumulative return in cash at $133,252. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,898/mo property income against a $1,028/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1990
N/A lot
$N/A/sqft
$401 monthly HOA
Neighborhood data shown for ZIP Code: 33027, Hollywood, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,401 (100%) |
| Owner Occupied HU | 18,626 (73.3%) |
| Renter Occupied HU | 5,765 (22.7%) |
| Vacant Housing Units | 1,010 ( 4.0%) |
| Median Home Value | $520,520 |
| Average Home Value | $539,897 |
Residential
24,250
Single Family
15,105
Multi-Family
9,145
Businesses
1,170
Date | Event | Price |
|---|---|---|
| 2024-08-27 | Price change | $210,000 |
| 2024-07-23 | Price change | $230,000 |
| 2024-06-24 | Price change | $237,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $4168.20 | 12.99% | $195,140 | 10.00% |
| 2022-08-31 | $3689.04 | 25.50% | $177,400 | 30.93% |
| 2021-08-31 | $2939.49 | 6.71% | $135,490 | 9.99% |
Listed by: John Ricciuti III • United Realty Group Inc
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #RX-10998711
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2024 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
