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 Davie at 4821 Grapevine Way, Davie, FL, 33331 listed at $525,000 pairs $4,214/mo rent with a $2,570/mo payment to leave $313/mo cash flow. Total monthly income runs $4,214/mo, and annual cash flow reaches $3,761/yr on $172,725 cash to close. Return on cash invested measures 22.24% in year one, and rental yield registers 9.63% at a $525,000 basis. Equity gained on principal adds $3,388/yr, and annual property appreciation at 5% supports $145,048 by year five. Five-year ROI tracks 116.94% and total cumulative return in cash totals $201,993. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,214/mo property income relative to a $2,570/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1994
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 |
|---|---|---|
| 2025-07-08 | Sold | $525,000 |
| 2025-06-23 | Pending sale | $540,000 |
| 2025-06-04 | Listed for sale | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $6129.29 | 3.45% | $347,120 | 3.00% |
| 2023-10-11 | $5924.97 | 7.46% | $337,010 | 3.00% |
| 2022-10-11 | $5513.54 | 1.15% | $327,200 | 3.00% |
Listed by: Emma Rivera • Coldwell Banker Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11815472
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.
