Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 3901 SW 112th Ave APT 28, Miami, FL, 33165 offers a 11.01% rental yield on a $215,900 purchase with $1,980/mo rent. Total monthly income registers $1,980/mo, and a $1,057/mo payment leaves $192/mo available for distribution. Annual cash flow reaches $2,308/yr on $71,571 to close, and return on cash invested stands at 23.13% in year one. Equity gained on principal adds $1,393/yr while 5% annual appreciation supports $59,649 over five years. Portfolio math shows five-year ROI at 122.91% and total cumulative return in cash at $87,968. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,980/mo property income against a $1,057/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1969
N/A lot
$N/A/sqft
$330 monthly HOA
Neighborhood data shown for ZIP Code: 33165, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,482 (100%) |
| Owner Occupied HU | 12,239 (70.0%) |
| Renter Occupied HU | 4,886 (27.9%) |
| Vacant Housing Units | 357 ( 2.0%) |
| Median Home Value | $552,675 |
| Average Home Value | $584,626 |
Residential
17,615
Single Family
15,903
Multi-Family
1,712
Businesses
1,103
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Listed for sale | $215,900 |
| 2024-08-28 | Listing removed | $215,900 |
| 2024-08-27 | Listed for sale | $215,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $2217.76 | 13.21% | $126,430 | 10.00% |
| 2022-02-14 | $1958.90 | 1.65% | $114,937 | 5.00% |
| 2021-02-14 | $1927.18 | 9.53% | $109,464 | 13.40% |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Sandra Mena • Pascual & Associates Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11708440
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.
