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% |
Rental property for sale in Miami at 15461 SW 81st Circle Ln APT 65, Miami, FL, 33193 generates $4,588/mo in rent and, after a $1,640/mo payment, leaves $2,066/mo in cash flow. Total monthly income is $4,588/mo, and annual cash flow is $24,786/yr on $111,053 invested. Return on cash invested sits at 42.23% in year one, and rental yield is 16.43% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 224.31% and total cumulative return in cash sums $249,104. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,588/mo property income rather than buyer’s personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
$299 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 |
|---|---|---|
| 2024-07-26 | Listed for sale | $335,000 |
| 2021-10-02 | Listing removed | N/A |
| 2021-10-01 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $509.89 | 2.75% | $62,467 | 3.00% |
| 2022-09-05 | $496.26 | -1.22% | $60,648 | 3.00% |
| 2021-09-05 | $502.40 | 0.69% | $58,882 | 1.40% |
Listed by: Yara Muro • Muro Real Estate
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11630478
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.
