413 NW 25th CtMiamiFL33125
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
Investment Highlights
Rental property for sale in Miami at 413 NW 25th Ct, Miami, FL, 33125 generates $4,397/mo in rent and, after a $2,785/mo payment, leaves $621/mo in cash flow. Total monthly income is $4,397/mo, and annual cash flow is $7,452/yr on $187,201 invested. Return on cash invested sits at 24.04% in year one, and rental yield is 9.27% on a $569,000 entry. Equity gained on principal adds $3,672/yr, while 5% annual appreciation builds toward $157,204 over five years. Five-year ROI reaches 125.55% and total cumulative return in cash sums $235,031. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,397/mo property income rather than buyer’s personal income.
Single Family
Built in 1939
5,350 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33125, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,408 (100%) |
| Owner Occupied HU | 5,441 (24.3%) |
| Renter Occupied HU | 15,974 (71.3%) |
| Vacant Housing Units | 993 ( 4.4%) |
| Median Home Value | $475,381 |
| Average Home Value | $585,368 |
Housing Distribution
Address Breakdown
Residential
20,334
Single Family
9,534
Multi-Family
10,800
Businesses
1,066
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Millie Doyle • The Keyes Company
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11740227
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.