201 NW 77th Way, Pembroke Pines, FL, 33024 | $1,661/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

201 NW 77th Way, Pembroke Pines, FL, 33024 | $1,661/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2143 sft

2036 SW 159th Ave, Miramar, FL, 33027

4 Bed
4 Bath
1862 sft

6348 NW 104th Ct, Doral, FL, 33178

3 Bed
2 Bath
1170 sft

7001 W 35th Ave UNIT 292, Hialeah, FL, 33018

3 Bed
4 Bath
2345 sft

718 Valencia Ave #PENTHOUSE 505, Miami, FL, 33134

Nearby investment properties with comparable prices

3 Bed
2 Bath
1516 sft

1701 SW 86th Ter, Hollywood, FL, 33025

3 Bed
3 Bath
1610 sft

18798 SW 28th St UNIT 18798, Hollywood, FL, 33029

3 Bed
2 Bath
1344 sft

2433 SW 177th Ter, Miramar, FL, 33029

3 Bed
2 Bath
1221 sft

17379 SW 22nd St, Miramar, FL, 33029

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Pembroke Pines at 201 NW 77th Way, Pembroke Pines, FL, 33024 offers a 11.59% rental yield on a $549,900 purchase with $5,310/mo rent. Total monthly income registers $5,310/mo, and a $2,691/mo payment leaves $1,661/mo available for distribution. Annual cash flow reaches $19,935/yr on $180,917 to close, and return on cash invested stands at 31.08% in year one. Equity gained on principal adds $3,548/yr while 5% annual appreciation supports $151,927 over five years. Portfolio math shows five-year ROI at 163.31% and total cumulative return in cash at $295,454. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,310/mo property income against a $2,691/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1967

9,537 sqft lot

$N/A/sqft

No HOA

More details about the property

Sunlit living and dining areas feature cool, low-maintenance terrazzo floors throughout. The updated kitchen offers sleek cabinetry, stone counters, and stainless appliances, with great prep space and an easy flow for entertaining. Sliding doors open to a private backyard retreat with a sparkling pool, covered patio, hayden mango tree and plenty of deck space. Well-proportioned bedrooms offer solid closets. Bathrooms are originalclean and functional today, with value-add potential. Laundry is in the garage. Ample driveway parking. Central Pembroke Pines location close to parks, schools, and shopping.

Neighborhood Data

Neighborhood data shown for ZIP Code: 33024, Hollywood, FL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,617 (100%)
Owner Occupied HU	17,437 (65.5%)
Renter Occupied HU	8,542 (32.1%)
Vacant Housing Units	638 ( 2.4%)
Median Home Value	$431,114
Average Home Value	$496,524