22315 SW 103rd AveMiamiFL33190
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
Rental property for sale in Miami at 22315 SW 103rd Ave, Miami, FL, 33190 generates $3,126/mo in rent and, after a $1,799/mo payment, leaves $687/mo in cash flow. Total monthly income is $3,126/mo, and annual cash flow is $8,243/yr on $121,826 invested. Return on cash invested sits at 26.68% in year one, and rental yield is 10.21% on a $367,500 entry. Equity gained on principal adds $2,371/yr, while 5% annual appreciation builds toward $101,533 over five years. Five-year ROI reaches 139.7% and total cumulative return in cash sums $170,196. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,126/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
2,175 sqft lot
$N/A/sqft
No 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