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 514, Miami, FL, 33193 listed at $279,000 pairs $3,118/mo rent with a $1,366/mo payment to leave $828/mo cash flow. Total monthly income runs $3,118/mo, and annual cash flow reaches $9,930/yr on $92,489 cash to close. Return on cash invested measures 30.65% in year one, and rental yield registers 13.41% at a $279,000 basis. Equity gained on principal adds $1,800/yr, and annual property appreciation at 5% supports $77,083 by year five. Five-year ROI tracks 163.08% and total cumulative return in cash totals $150,835. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,118/mo property income relative to a $1,366/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1992
N/A lot
$N/A/sqft
$403 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 |
|---|---|---|
| 2024-08-23 | Price change | $279,000 |
| 2024-08-18 | Listed for sale | $293,000 |
| 2022-01-21 | Sold | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $2908.72 | 13.92% | $163,856 | 10.00% |
| 2022-09-05 | $2553.28 | 8.37% | $148,960 | 12.00% |
| 2021-09-05 | $2356.05 | -0.29% | $133,000 | N/A |
Listed by: Sa Sheng • Prime Realty of South Florida
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11643305
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.
