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 Hialeah at 2405 W 54th Pl #3, Hialeah, FL, 33016 generates $3,414/mo in rent and, after a $1,713/mo payment, leaves $960/mo in cash flow. Total monthly income is $3,414/mo, and annual cash flow is $11,518/yr on $116,025 invested. Return on cash invested sits at 29.84% in year one, and rental yield is 11.71% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 157.15% and total cumulative return in cash sums $182,330. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,414/mo property income rather than buyer’s personal income.
Townhouse
Built in 1988
N/A lot
$N/A/sqft
$68 monthly HOA
Neighborhood data shown for ZIP Code: 33016, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,550 (100%) |
| Owner Occupied HU | 8,444 (54.3%) |
| Renter Occupied HU | 6,887 (44.3%) |
| Vacant Housing Units | 219 ( 1.4%) |
| Median Home Value | $404,651 |
| Average Home Value | $550,053 |
Residential
15,579
Single Family
12,599
Multi-Family
2,980
Businesses
3,566
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Sold | $350,000 |
| 2025-08-02 | Pending sale | $350,000 |
| 2025-07-10 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $3877.61 | 6.95% | $178,028 | 10.00% |
| 2023-10-14 | $3625.55 | 18.65% | $161,844 | 10.00% |
| 2022-10-14 | $3055.59 | 10.77% | $147,131 | 10.00% |
Listed by: Anel Ruano • Ruano Brokers Incorporated
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11835535
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.
