2802 SW 128th Way, Miramar, FL, 33027 | $300/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2802 SW 128th Way, Miramar, FL, 33027 | $300/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1562 sft

4314 SW 148th Ct, Miami, FL, 33185

4 Bed
3 Bath
1569 sft

10816 SW 72nd St APT 194, Miami, FL, 33173

3 Bed
2 Bath
1525 sft

4610 SW 163rd Path, Miami, FL, 33185

3 Bed
3 Bath
1900 sft

9173 Fontainebleau Blvd APT 3, Miami, FL, 33172

Nearby investment properties with comparable prices

3 Bed
3 Bath
1545 sft

9395 W 33rd Ave #9395, Hialeah, FL, 33018

3 Bed
2 Bath
1274 sft

5661 W 21st Ave, Hialeah, FL, 33016

3 Bed
2 Bath
1015 sft

13018 SW 49th Ter, Miami, FL, 33175

3 Bed
3 Bath
1820 sft

6856 SW 158th Pl, Miami, FL, 33193

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Miramar at 2802 SW 128th Way, Miramar, FL, 33027 offers a 8.68% rental yield on a $499,900 purchase with $3,618/mo rent. Total monthly income registers $3,618/mo, and a $2,447/mo payment leaves $300/mo available for distribution. Annual cash flow reaches $3,604/yr on $165,717 to close, and return on cash invested stands at 22.08% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,113 over five years. Portfolio math shows five-year ROI at 115.11% and total cumulative return in cash at $190,752. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,618/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2001

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this beautifully maintained townhome in the highly desirable gated community of Harbour Lakes! This stunning corner unit townhome offers 3-bed, 2.5-bath, a spacious layout with a one-car garage, and a laundry room under the AC area. With accordion storm shutter protection, not only does this feature ensure your safety during inclement weather, but it also translates to potential savings on insurance costs. As a corner unit, you'll enjoy an abundance of natural light and scenic views, creating openness and connection to the lush surroundings. Enjoy family-friendly living with access to fantastic community amenities, including a pool, secure gated entry, and exclusive use of nearby Monarch Lakes Park, offering tennis and basketball courts plus a children's playground.

Neighborhood Data

Neighborhood data shown for ZIP Code: 33027, Hollywood, FL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,401 (100%)
Owner Occupied HU	18,626 (73.3%)
Renter Occupied HU	5,765 (22.7%)
Vacant Housing Units	1,010 ( 4.0%)
Median Home Value	$520,520
Average Home Value	$539,897