1881 79th Street Cswy APT 1106North Bay VillageFL33141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in North Bay Village at 1881 79th Street Cswy APT 1106, North Bay Village, FL, 33141 generates $4,057/mo in rent and, after a $2,619/mo payment, leaves $506/mo in cash flow. Total monthly income is $4,057/mo, and annual cash flow is $6,075/yr on $176,015 invested. Return on cash invested sits at 23.51% in year one, and rental yield is 9.1% on a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 122.74% and total cumulative return in cash sums $216,040. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,057/mo property income rather than buyer’s personal income.
Condo
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33141, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,647 (100%) |
| Owner Occupied HU | 5,969 (28.9%) |
| Renter Occupied HU | 10,920 (52.9%) |
| Vacant Housing Units | 3,758 (18.2%) |
| Median Home Value | $621,879 |
| Average Home Value | $886,355 |
Housing Distribution
Address Breakdown
Residential
20,267
Single Family
3,242
Multi-Family
17,025
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sergey Umrikhin • Wolsen Real Estate Inc
Mls Name: MIAMI
Mls ID: #A11942892