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 15770 SW 104th Ter APT 303, Miami, FL, 33196 offers a 11.3% rental yield on a $334,900 purchase with $3,154/mo rent. Total monthly income registers $3,154/mo, and a $1,639/mo payment leaves $383/mo available for distribution. Annual cash flow reaches $4,598/yr on $111,019 to close, and return on cash invested stands at 24.05% in year one. Equity gained on principal adds $2,161/yr while 5% annual appreciation supports $92,527 over five years. Portfolio math shows five-year ROI at 127.82% and total cumulative return in cash at $141,901. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,154/mo property income against a $1,639/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1990
N/A lot
$N/A/sqft
$510 monthly HOA
Neighborhood data shown for ZIP Code: 33196, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,647 (100%) |
| Owner Occupied HU | 11,084 (62.8%) |
| Renter Occupied HU | 5,630 (31.9%) |
| Vacant Housing Units | 933 ( 5.3%) |
| Median Home Value | $488,028 |
| Average Home Value | $533,929 |
Residential
17,517
Single Family
13,976
Multi-Family
3,541
Businesses
524
Date | Event | Price |
|---|---|---|
| 2024-11-21 | Listed for sale | $334,900 |
| 2024-11-19 | Price change | $2,699 |
| 2024-10-29 | Price change | $2,599 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-26 | $3444.22 | 18.07% | $183,920 | 10.00% |
| 2022-12-26 | $2917.13 | 8.45% | $167,200 | 10.00% |
| 2021-12-26 | $2689.88 | -0.29% | $152,000 | N/A |
Listed by: David Gomez • Open Realty LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11696494
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.
