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 Hialeah at 18939 NW 86th Ave APT 3201, Hialeah, FL, 33015 generates $3,768/mo in rent and, after a $2,095/mo payment, leaves $712/mo in cash flow. Total monthly income is $3,768/mo, and annual cash flow is $8,539/yr on $141,882 invested. Return on cash invested sits at 25.93% in year one, and rental yield is 10.56% on a $428,000 entry. Equity gained on principal adds $2,762/yr, while 5% annual appreciation builds toward $118,249 over five years. Five-year ROI reaches 136.37% and total cumulative return in cash sums $193,487. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,768/mo property income rather than buyer’s personal income.
Townhouse
Built in 2004
N/A lot
$N/A/sqft
$216 monthly HOA
Neighborhood data shown for ZIP Code: 33015, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,467 (100%) |
| Owner Occupied HU | 11,771 (52.4%) |
| Renter Occupied HU | 10,165 (45.2%) |
| Vacant Housing Units | 531 ( 2.4%) |
| Median Home Value | $462,766 |
| Average Home Value | $519,424 |
Residential
21,873
Single Family
16,119
Multi-Family
5,754
Businesses
1,037
Date | Event | Price |
|---|---|---|
| 2024-11-03 | Price change | $428,000 |
| 2024-10-25 | Price change | $440,000 |
| 2024-10-09 | Price change | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-24 | $2098.15 | 5.34% | $130,564 | 3.00% |
| 2022-12-24 | $1991.75 | 1.86% | $126,762 | 3.00% |
| 2021-12-24 | $1955.39 | 1.20% | $123,070 | 1.40% |
Listed by: Fun Fong De Jo • Brokernation Real Estate Doral
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11663778
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.
