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 Opa Locka at 20001 NW 54th Pl LOT 225, Opa Locka, FL, 33055 generates $1,191/mo in rent and, after a $734/mo payment, leaves $196/mo in cash flow. Total monthly income is $1,191/mo, and annual cash flow is $2,349/yr on $49,725 invested. Return on cash invested sits at 24.63% in year one, and rental yield is 9.53% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 128.78% and total cumulative return in cash sums $64,038. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,191/mo property income rather than buyer’s personal income.
Manufactured
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33055, Opa Locka, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,602 (100%) |
| Owner Occupied HU | 9,791 (77.7%) |
| Renter Occupied HU | 2,665 (21.1%) |
| Vacant Housing Units | 146 ( 1.2%) |
| Median Home Value | $382,793 |
| Average Home Value | $499,620 |
Residential
12,413
Single Family
12,035
Multi-Family
378
Businesses
406
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Vina • Remax City Centre Realty
Mls Name: NY State MLS
Mls ID: #11531981
