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 16138 SW 54th Ter, Miami, FL, 33185 offers a 9.02% rental yield on a $675,000 purchase with $5,075/mo rent. Total monthly income registers $5,075/mo, and a $3,304/mo payment leaves $422/mo available for distribution. Annual cash flow reaches $5,062/yr on $222,075 to close, and return on cash invested stands at 22.34% in year one. Equity gained on principal adds $4,356/yr while 5% annual appreciation supports $186,490 over five years. Portfolio math shows five-year ROI at 116.77% and total cumulative return in cash at $259,323. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,075/mo property income against a $3,304/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
4,345 sqft lot
$N/A/sqft
$47 monthly HOA
Neighborhood data shown for ZIP Code: 33185, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,360 (100%) |
| Owner Occupied HU | 7,020 (84.0%) |
| Renter Occupied HU | 1,228 (14.7%) |
| Vacant Housing Units | 112 ( 1.3%) |
| Median Home Value | $575,261 |
| Average Home Value | $630,054 |
Residential
8,610
Single Family
8,550
Multi-Family
60
Businesses
236
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Price change | $675,000 |
| 2024-08-06 | Listed for sale | $689,000 |
| 2016-04-05 | Listing removed | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $7522.97 | 9.14% | $407,485 | 9.24% |
| 2022-09-05 | $6893.22 | 26.62% | $373,025 | 33.13% |
| 2021-09-05 | $5443.84 | 7.95% | $280,206 | 9.16% |
Listed by: Rafael Cabrera • Equitable Company Realtors
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11636550
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.
