1441 S Treasure DrNorth Bay VillageFL33141
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1441 S Treasure Dr, North Bay Village, FL, 33141 in North Bay Village speaks for itself: 44.95% gross on a $1,495,000 price, generating $55,994/mo in rent and $45,678/mo in net income after the $6,722/mo debt service. DSCR 8.33, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $548,141 stacks alongside $413,041 in projected five-year appreciation and $13,769/yr in principal reduction. Projected total cumulative return: $3,510,911.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 45% | 6.2% |
| Monthly Cash Flow | $45,678 | $400 |
City averages based on North Bay Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $55,994 |
| Total Monthly Debt Service | $9,721 |
| DSCR Ratio | 5.76x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1951
7,140 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33141, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,647 (100%) |
| Owner Occupied HU | 5,969 (28.9%) |
| Renter Occupied HU | 10,920 (52.9%) |
| Vacant Housing Units | 3,758 (18.2%) |
| Median Home Value | $621,879 |
| Average Home Value | $886,355 |
Housing Distribution
Address Breakdown
Residential
20,267
Single Family
3,242
Multi-Family
17,025
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1951
7,140 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33141, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,647 (100%) |
| Owner Occupied HU | 5,969 (28.9%) |
| Renter Occupied HU | 10,920 (52.9%) |
| Vacant Housing Units | 3,758 (18.2%) |
| Median Home Value | $621,879 |
| Average Home Value | $886,355 |
Housing Distribution
Address Breakdown
Residential
20,267
Single Family
3,242
Multi-Family
17,025
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices