20450 NW 28th CtMiami GardensFL33056
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
Investment property for sale in Miami Gardens at 20450 NW 28th Ct, Miami Gardens, FL, 33056 listed at $390,000 pairs $3,074/mo rent with a $1,909/mo payment to leave $486/mo cash flow. Total monthly income runs $3,074/mo, and annual cash flow reaches $5,829/yr on $129,285 cash to close. Return on cash invested measures 24.42% in year one, and rental yield registers 9.46% at a $390,000 basis. Equity gained on principal adds $2,517/yr, and annual property appreciation at 5% supports $107,750 by year five. Five-year ROI tracks 127.6% and total cumulative return in cash totals $164,972. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,074/mo property income relative to a $1,909/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1979
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33056, Opa Locka, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,307 (100%) |
| Owner Occupied HU | 7,100 (57.7%) |
| Renter Occupied HU | 4,737 (38.5%) |
| Vacant Housing Units | 470 ( 3.8%) |
| Median Home Value | $427,247 |
| Average Home Value | $496,053 |
Housing Distribution
Address Breakdown
Residential
12,198
Single Family
10,830
Multi-Family
1,368
Businesses
477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Albright • Opendoor Brokerage LLC
Mls Name: MIAMI
Mls ID: #A11939933