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 2055 SW 122nd Ave APT 113, Miami, FL, 33175 uses $66,300 cash to close to unlock $13,592/yr annual cash flow and $1,133/mo monthly cash flow. Total monthly income runs $2,699/mo, and a $979/mo payment keeps the spread at $1,133/mo. Purchase price stands at $200,000, and rental yield measures 16.19% with $2,699/mo rent. Return on cash invested shows 40.41% in year one, and 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 214.93% and total cumulative return in cash records $142,496. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,699/mo property income covering a $979/mo payment rather than investor’s personal income.
Condo
Built in 1988
N/A lot
$N/A/sqft
$239 monthly HOA
Neighborhood data shown for ZIP Code: 33175, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,617 (100%) |
| Owner Occupied HU | 13,266 (79.8%) |
| Renter Occupied HU | 3,162 (19.0%) |
| Vacant Housing Units | 189 ( 1.1%) |
| Median Home Value | $548,994 |
| Average Home Value | $596,120 |
Residential
17,380
Single Family
14,605
Multi-Family
2,775
Businesses
888
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Sold | $200,000 |
| 2025-06-20 | Pending sale | $200,000 |
| 2025-06-14 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $535.21 | 1.62% | $66,771 | 3.00% |
| 2023-10-26 | $526.70 | 2.80% | $64,827 | 3.00% |
| 2022-10-26 | $512.35 | -1.28% | $62,939 | 3.00% |
Listed by: Gary Curry • LPT Realty, LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11822377
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.
