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 15400 SW 81st Circle Ln APT 104, Miami, FL, 33193 offers a 13.38% rental yield on a $272,000 purchase with $3,032/mo rent. Total monthly income registers $3,032/mo, and a $1,331/mo payment leaves $837/mo available for distribution. Annual cash flow reaches $10,047/yr on $90,168 to close, and return on cash invested stands at 31.05% in year one. Equity gained on principal adds $1,755/yr while 5% annual appreciation supports $75,149 over five years. Portfolio math shows five-year ROI at 165.1% and total cumulative return in cash at $148,865. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,032/mo property income against a $1,331/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1981
N/A lot
$N/A/sqft
$320 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 |
|---|---|---|
| 2025-05-23 | Sold | $272,000 |
| 2025-04-21 | Pending sale | $272,000 |
| 2025-03-28 | Price change | $272,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $3260.97 | 4.48% | $169,367 | 10.00% |
| 2023-10-10 | $3121.00 | 26.64% | $153,970 | 10.00% |
| 2022-10-10 | $2464.37 | 9.49% | $139,973 | 10.00% |
Listed by: Cira Vallejo • Florida Realty of Miami Corp
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11592334
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.
