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 15481 SW 81st Circle Ln APT 76, Miami, FL, 33193 generates $4,588/mo in rent and, after a $1,542/mo payment, leaves $2,149/mo in cash flow. Total monthly income is $4,588/mo, and annual cash flow is $25,791/yr on $104,423 invested. Return on cash invested sits at 44.61% in year one, and rental yield is 17.48% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 237.37% and total cumulative return in cash sums $247,865. 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 |
|---|---|---|
| 2024-09-03 | Listed for sale | $315,000 |
| 2020-01-31 | Listing removed | $1,700 |
| 2019-12-20 | Listed for rent | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $3390.99 | 26.52% | $168,250 | 10.00% |
| 2022-09-05 | $2680.14 | 9.48% | $152,955 | 10.00% |
| 2021-09-05 | $2448.07 | -0.29% | $139,050 | N/A |
Listed by: Jorge Gonzalez • Keller Williams Realty Premier Properties
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11651936
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.
