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 20173 SW 128th Pl, Miami, FL, 33177 earns $333/mo cash flow from $5,280/mo rent with a $3,568/mo payment. Total monthly income totals $5,280/mo, and annual cash flow totals $3,996/yr on $239,841 capital. ROI tracks 21.73% on current figures, and rental yield reads 8.69% at a $729,000 purchase. Equity gained on principal adds $4,704/yr, and 5% annual appreciation supports $201,409 over five years. Five-year ROI reaches 113.34% and total cumulative return in cash sums $271,824. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,280/mo property income instead of your personal income.
Single Family
Built in 2004
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33177, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,261 (100%) |
| Owner Occupied HU | 12,443 (72.1%) |
| Renter Occupied HU | 4,422 (25.6%) |
| Vacant Housing Units | 396 ( 2.3%) |
| Median Home Value | $469,838 |
| Average Home Value | $543,152 |
Residential
16,831
Single Family
15,351
Multi-Family
1,480
Businesses
755
Date | Event | Price |
|---|---|---|
| 2025-02-13 | Listed for sale | $729,000 |
| 2018-11-06 | Listing removed | $2,500 |
| 2018-10-20 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $7798.92 | 6.74% | $328,699 | 10.00% |
| 2022-02-13 | $7306.19 | 22.21% | $298,818 | 10.00% |
| 2021-02-13 | $5978.51 | 7.42% | $271,653 | 10.00% |
Listed by: Ricardo Arbona • Weichert, Realtors Capella Estates
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11741327
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.
