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 15221 SW 80th St APT 304, Miami, FL, 33193 offers a 12.52% rental yield on a $260,000 purchase with $2,713/mo rent. Total monthly income registers $2,713/mo, and a $1,273/mo payment leaves $534/mo available for distribution. Annual cash flow reaches $6,404/yr on $86,190 to close, and return on cash invested stands at 27.34% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 145.57% and total cumulative return in cash at $125,465. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,713/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1992
N/A lot
$N/A/sqft
$372 monthly HOA
Neighborhood data shown for ZIP Code: 33193, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,215 (100%) |
| Owner Occupied HU | 9,297 (61.1%) |
| Renter Occupied HU | 5,546 (36.5%) |
| Vacant Housing Units | 372 ( 2.4%) |
| Median Home Value | $485,162 |
| Average Home Value | $511,895 |
Residential
15,473
Single Family
10,820
Multi-Family
4,653
Businesses
177
Date | Event | Price |
|---|---|---|
| 2025-08-20 | Sold | $260,000 |
| 2025-07-02 | Pending sale | $270,000 |
| 2025-06-17 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $3290.61 | 12.36% | $188,052 | 10.00% |
| 2023-10-28 | $2928.59 | 19.97% | $170,957 | 20.00% |
| 2022-10-28 | $2441.12 | 8.37% | $142,464 | 12.00% |
Listed by: Emily Diaz • Compass Florida, LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11823600
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.
