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% |
Rental property for sale in Hollywood at 2125 NW 77TH WAY UNIT 103, Hollywood, FL, 33024 generates $2,638/mo in rent and, after a $1,370/mo payment, leaves $195/mo in cash flow. Total monthly income is $2,638/mo, and annual cash flow is $2,342/yr on $92,820 invested. Return on cash invested sits at 22.43% in year one, and rental yield is 11.31% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 119.74% and total cumulative return in cash sums $111,141. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,638/mo property income rather than buyer’s personal income.
Condo
Built in 2001
N/A lot
$N/A/sqft
$437 monthly HOA
Neighborhood data shown for ZIP Code: 33024, Hollywood, FL area.
| 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 |
Residential
25,698
Single Family
21,518
Multi-Family
4,180
Businesses
1,921
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Listed for sale | $280,000 |
| 2012-08-22 | Listing removed | $1,170 |
| 2012-08-21 | Listed for rent | $1,170 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4271.01 | 7.29% | $189,320 | 10.00% |
| 2023-02-12 | $3980.78 | 16.91% | $172,110 | 10.00% |
| 2022-02-12 | $3404.98 | 6.09% | $156,470 | 10.00% |
Listed by: Liat Mor • NG Real Estate Group LLC
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10479752
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2025 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
