411 NW 125th AveMiamiFL33182
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Miami at 411 NW 125th Ave, Miami, FL, 33182 projects strong ROI of 3.37%. Rental yield 2.52%. With 5% annual appreciation, the property builds $1,201,825 in value over five years. Equity growth combined delivers a projected five-year ROI of 31.5%, translating into $387,066 in total cumulative return on $1,228,875 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.5% | 5.8% |
| Monthly Cash Flow | $(19,748) | $1,850 |
City averages based on Miami market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,119 |
| Total Monthly Debt Service | $27,137 |
| DSCR Ratio | 0.34x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2017
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33182, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,934 (100%) |
| Owner Occupied HU | 3,325 (84.5%) |
| Renter Occupied HU | 561 (14.3%) |
| Vacant Housing Units | 48 ( 1.2%) |
| Median Home Value | $566,153 |
| Average Home Value | $613,636 |
Housing Distribution
Address Breakdown
Residential
4,065
Single Family
4,065
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2017
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33182, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,934 (100%) |
| Owner Occupied HU | 3,325 (84.5%) |
| Renter Occupied HU | 561 (14.3%) |
| Vacant Housing Units | 48 ( 1.2%) |
| Median Home Value | $566,153 |
| Average Home Value | $613,636 |
Housing Distribution
Address Breakdown
Residential
4,065
Single Family
4,065
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices