22005 SW 100th PlCutler BayFL33190
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 Cutler Bay at 22005 SW 100th Pl, Cutler Bay, FL, 33190 listed at $530,000 pairs $5,297/mo rent with a $2,594/mo payment to leave $1,623/mo cash flow. Total monthly income runs $5,297/mo, and annual cash flow reaches $19,479/yr on $174,370 cash to close. Return on cash invested measures 31.23% in year one, and rental yield registers 11.99% at a $530,000 basis. Equity gained on principal adds $3,420/yr, and annual property appreciation at 5% supports $146,429 by year five. Five-year ROI tracks 164.52% and total cumulative return in cash totals $286,867. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,297/mo property income relative to a $2,594/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1988
3,200 sqft lot
$N/A/sqft
$470 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33190, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,214 (100%) |
| Owner Occupied HU | 3,053 (58.6%) |
| Renter Occupied HU | 2,032 (39.0%) |
| Vacant Housing Units | 129 ( 2.5%) |
| Median Home Value | $454,894 |
| Average Home Value | $482,663 |
Housing Distribution
Address Breakdown
Residential
5,476
Single Family
4,163
Multi-Family
1,313
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Denise Hinman • Luxe Properties
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11646615
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.