2775 187th St #414MiamiFL33180
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 Miami at 2775 187th St #414, Miami, FL, 33180 offers a 10.22% rental yield on a $626,000 purchase with $5,329/mo rent. Total monthly income registers $5,329/mo, and a $3,064/mo payment leaves $1,175/mo available for distribution. Annual cash flow reaches $14,097/yr on $205,954 to close, and return on cash invested stands at 26.9% in year one. Equity gained on principal adds $4,039/yr while 5% annual appreciation supports $172,952 over five years. Portfolio math shows five-year ROI at 140.92% and total cumulative return in cash at $290,223. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,329/mo property income against a $3,064/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33180, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,279 (100%) |
| Owner Occupied HU | 9,992 (47.0%) |
| Renter Occupied HU | 5,706 (26.8%) |
| Vacant Housing Units | 5,581 (26.2%) |
| Median Home Value | $606,613 |
| Average Home Value | $728,383 |
Housing Distribution
Address Breakdown
Residential
19,046
Single Family
2,662
Multi-Family
16,384
Businesses
1,561
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marcelo Dalman • One Zero Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11686416
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.