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% |
Rental property for sale in Davie at 4811 Grapevine Way, Davie, FL, 33331 priced at $599,000 pairs $4,606/mo rent with $336/mo cash flow after a $2,932/mo payment. Total monthly income equals $4,606/mo, and annual cash flow comes to $4,029/yr on $197,071 invested. Return on cash invested is 22.1% in year one, and rental yield stands at 9.23% on a $599,000 basis. Equity gained on principal adds $3,865/yr, and 5% annual appreciation accumulates to $165,493 by year five. Five-year ROI measures 115.82% and total cumulative return in cash reaches $228,250. For financing, Ziffy Mortgage’s DSCR program evaluates $4,606/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1995
N/A lot
$N/A/sqft
$295 monthly HOA
Neighborhood data shown for ZIP Code: 33331, Fort Lauderdale, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,787 (100%) |
| Owner Occupied HU | 6,485 (83.3%) |
| Renter Occupied HU | 1,144 (14.7%) |
| Vacant Housing Units | 158 ( 2.0%) |
| Median Home Value | $691,542 |
| Average Home Value | $796,222 |
Residential
7,797
Single Family
6,970
Multi-Family
827
Businesses
413
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Price change | $599,000 |
| 2025-01-27 | Listed for sale | $609,000 |
| 2025-01-22 | Listing removed | $629,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $2025.60 | 7.03% | $156,040 | 3.00% |
| 2023-02-14 | $1892.50 | 8.23% | $151,500 | 3.00% |
| 2022-02-14 | $1748.58 | 1.47% | $147,090 | 3.00% |
Listed by: Debra Potts • One Sotheby's Int'l Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11729797
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.
