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 Hialeah at 3425 W 86th Ter, Hialeah, FL, 33018 offers a 11.81% rental yield on a $785,000 purchase with $7,723/mo rent. Total monthly income registers $7,723/mo, and a $3,842/mo payment leaves $2,182/mo available for distribution. Annual cash flow reaches $26,188/yr on $258,265 to close, and return on cash invested stands at 30.2% in year one. Equity gained on principal adds $5,065/yr while 5% annual appreciation supports $216,881 over five years. Portfolio math shows five-year ROI at 159.15% and total cumulative return in cash at $411,026. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,723/mo property income against a $3,842/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
5,000 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 33018, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,368 (100%) |
| Owner Occupied HU | 13,103 (67.7%) |
| Renter Occupied HU | 5,725 (29.6%) |
| Vacant Housing Units | 540 ( 2.8%) |
| Median Home Value | $488,748 |
| Average Home Value | $545,280 |
Residential
18,558
Single Family
17,197
Multi-Family
1,361
Businesses
1,602
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $785,000 |
| 2024-06-16 | Listed for sale | $795,000 |
| 2015-09-18 | Sold | $438,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $8566.12 | 3.01% | $345,062 | 3.00% |
| 2022-08-30 | $8316.10 | 0.37% | $335,012 | 3.00% |
| 2021-08-30 | $8285.60 | 0.85% | $325,255 | 1.40% |
Listed by: Jesse Pan • Coldwell Banker Realty
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10446222
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2024 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
