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 14049 SW 103rd Ter, Miami, FL, 33186 listed at $595,000 pairs $4,379/mo rent with a $2,912/mo payment to leave $54/mo cash flow. Total monthly income runs $4,379/mo, and annual cash flow reaches $646/yr on $195,755 cash to close. Return on cash invested measures 20.39% in year one, and rental yield registers 8.83% at a $595,000 basis. Equity gained on principal adds $3,839/yr, and annual property appreciation at 5% supports $164,388 by year five. Five-year ROI tracks 106.81% and total cumulative return in cash totals $209,090. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,379/mo property income relative to a $2,912/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
6,836 sqft lot
$N/A/sqft
$65 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 |
|---|---|---|
| 2025-08-07 | Sold | $595,000 |
| 2025-05-13 | Price change | $610,000 |
| 2025-04-22 | Price change | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $9040.52 | 59.79% | $492,281 | 44.85% |
| 2023-10-10 | $5657.58 | 3.90% | $339,848 | 3.00% |
| 2022-10-10 | $5444.99 | 0.48% | $329,950 | 3.00% |
Listed by: Cristian Aviles • AG Realty Brokers LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11623038
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.
