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 Opa Locka at 3927 NW 207th Ln, Opa Locka, FL, 33055 offers a 9.57% rental yield on a $374,000 purchase with $2,982/mo rent. Total monthly income registers $2,982/mo, and a $1,831/mo payment leaves $465/mo available for distribution. Annual cash flow reaches $5,575/yr on $123,981 to close, and return on cash invested stands at 24.41% in year one. Equity gained on principal adds $2,413/yr while 5% annual appreciation supports $103,329 over five years. Portfolio math shows five-year ROI at 127.67% and total cumulative return in cash at $158,281. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,982/mo property income against a $1,831/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
N/A lot
$N/A/sqft
$35 monthly HOA
Neighborhood data shown for ZIP Code: 33055, Opa Locka, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,602 (100%) |
| Owner Occupied HU | 9,791 (77.7%) |
| Renter Occupied HU | 2,665 (21.1%) |
| Vacant Housing Units | 146 ( 1.2%) |
| Median Home Value | $382,793 |
| Average Home Value | $499,620 |
Residential
12,413
Single Family
12,035
Multi-Family
378
Businesses
406
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Listed for sale | $374,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-02-13 | $540.88 | 3.38% | $13,681 | 9.99% |
| 2019-02-13 | $523.19 | 96.95% | $12,438 | 9.99% |
| 2018-02-13 | $265.64 | N/A | $11,308 | 7.95% |
Listed by: David Moreno • Precision Real Estate Group
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11743050
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.
