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 3518 W 80th St UNIT 202-49, Hialeah, FL, 33018 generates $2,454/mo in rent and, after a $1,508/mo payment, leaves $166/mo in cash flow. Total monthly income is $2,454/mo, and annual cash flow is $1,987/yr on $102,102 invested. Return on cash invested sits at 21.85% in year one, and rental yield is 9.56% on a $308,000 entry. Equity gained on principal adds $1,987/yr, while 5% annual appreciation builds toward $85,095 over five years. Five-year ROI reaches 114.92% and total cumulative return in cash sums $117,340. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,454/mo property income rather than buyer’s personal income.
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$244 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 |
|---|---|---|
| 2025-02-11 | Price change | $308,000 |
| 2025-01-30 | Listed for sale | $329,000 |
| 2025-01-17 | Contingent | $329,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $199.65 | -8.71% | $57,537 | 3.00% |
| 2022-02-13 | $218.71 | -0.92% | $55,862 | 3.00% |
| 2021-02-13 | $220.73 | 1.31% | $54,235 | 1.40% |
Listed by: Patricia Valuja • Real Estate Craft, LLC.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11693430
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.
