21025 SW 210th AveMiamiFL33187
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.12% gross rental yield, 21025 SW 210th Ave, Miami, FL, 33187 in Miami is priced for capital growth, not immediate cash flow. The $995,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $274,900 by year five, with $9,164/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.39) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $67,556.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.1% | 5.8% |
| Monthly Cash Flow | $(4,844) | $1,850 |
City averages based on Miami market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,759 |
| Total Monthly Debt Service | $6,207 |
| DSCR Ratio | 0.28x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1980
2.13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33187, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,846 (100%) |
| Owner Occupied HU | 4,928 (84.3%) |
| Renter Occupied HU | 777 (13.3%) |
| Vacant Housing Units | 141 ( 2.4%) |
| Median Home Value | $583,196 |
| Average Home Value | $610,408 |
Housing Distribution
Address Breakdown
Residential
6,003
Single Family
5,494
Multi-Family
509
Businesses
209
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
Single Family
Built in 1980
2.13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33187, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,846 (100%) |
| Owner Occupied HU | 4,928 (84.3%) |
| Renter Occupied HU | 777 (13.3%) |
| Vacant Housing Units | 141 ( 2.4%) |
| Median Home Value | $583,196 |
| Average Home Value | $610,408 |
Housing Distribution
Address Breakdown
Residential
6,003
Single Family
5,494
Multi-Family
509
Businesses
209
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices