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% |
Investment property for sale in Miami at 2801 NW 13th St APT D, Miami, FL, 33125 uses $150,833 cash to close to unlock $38,166/yr annual cash flow and $3,181/mo monthly cash flow. Total monthly income runs $6,295/mo, and a $2,227/mo payment keeps the spread at $3,181/mo. Purchase price stands at $455,000, and rental yield measures 16.6% with $6,295/mo rent. Return on cash invested shows 45.21% in year one, and 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 239.39% and total cumulative return in cash records $361,084. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,295/mo property income covering a $2,227/mo payment rather than investor’s personal income.
Townhouse
Built in 1981
N/A lot
$N/A/sqft
$95 monthly HOA
Neighborhood data shown for ZIP Code: 33125, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,408 (100%) |
| Owner Occupied HU | 5,441 (24.3%) |
| Renter Occupied HU | 15,974 (71.3%) |
| Vacant Housing Units | 993 ( 4.4%) |
| Median Home Value | $475,381 |
| Average Home Value | $585,368 |
Residential
20,334
Single Family
9,534
Multi-Family
10,800
Businesses
1,066
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Sold | $455,000 |
| 2024-11-05 | Pending sale | $450,000 |
| 2024-10-24 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-28 | $1865.78 | 1.33% | $70,729 | 3.00% |
| 2022-12-28 | $1841.30 | -0.52% | $68,669 | 3.00% |
| 2021-12-28 | $1850.88 | 0.18% | $66,669 | 1.40% |
Listed by: Edgar Basabe • Realty One Group Royal Oaks
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11650217
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.
