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 1405 SW 122nd Ave APT 10-13, Miami, FL, 33184 offers a 11% rental yield on a $499,999 purchase with $4,582/mo rent. Total monthly income registers $4,582/mo, and a $2,447/mo payment leaves $1,264/mo available for distribution. Annual cash flow reaches $15,170/yr on $165,750 to close, and return on cash invested stands at 29.06% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,141 over five years. Portfolio math shows five-year ROI at 152.52% and total cumulative return in cash at $252,799. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,582/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1984
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jacqueline Garcia • Coldwell Banker Home Lovers Realty
Mls Name: MIAMI
Mls ID: #A11881092
