435 21st St #316Miami BeachFL33139
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 Beach at 435 21st St #316, Miami Beach, FL, 33139 generates $2,133/mo in rent and, after a $1,463/mo payment, leaves $149/mo in cash flow. Total monthly income is $2,133/mo, and annual cash flow is $1,791/yr on $99,119 invested. Return on cash invested sits at 21.72% in year one, and rental yield is 8.56% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 113.16% and total cumulative return in cash sums $112,162. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,133/mo property income rather than buyer’s personal income.
Condo
Built in 1936
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33139, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,073 (100%) |
| Owner Occupied HU | 8,020 (26.7%) |
| Renter Occupied HU | 13,441 (44.7%) |
| Vacant Housing Units | 8,612 (28.6%) |
| Median Home Value | $757,323 |
| Average Home Value | $1,011,532 |
Housing Distribution
Address Breakdown
Residential
27,623
Single Family
3,294
Multi-Family
24,329
Businesses
2,457
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Hechtkopf • Compass Florida, LLC
Mls Name: MIAMI
Mls ID: #A11924012