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 Cooper City at 4967 SW 123rd Ter, Cooper City, FL, 33330 offers a 8.45% rental yield on a $500,000 purchase with $3,520/mo rent. Total monthly income registers $3,520/mo, and a $2,447/mo payment leaves $42/mo available for distribution. Annual cash flow reaches $506/yr on $165,750 to close, and return on cash invested stands at 20.21% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,141 over five years. Portfolio math shows five-year ROI at 105.5% and total cumulative return in cash at $174,872. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,520/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1993
N/A lot
$N/A/sqft
$160 monthly HOA
Neighborhood data shown for ZIP Code: 33330, Fort Lauderdale, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,798 (100%) |
| Owner Occupied HU | 4,405 (91.8%) |
| Renter Occupied HU | 304 ( 6.3%) |
| Vacant Housing Units | 89 ( 1.9%) |
| Median Home Value | $746,543 |
| Average Home Value | $844,149 |
Residential
4,776
Single Family
4,776
Multi-Family
0
Businesses
331
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $500,000 |
| 2004-08-17 | Sold | $225,000 |
| 2003-09-05 | Sold | $202,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3615.76 | 4.76% | $216,790 | 3.00% |
| 2023-06-26 | $3451.46 | 7.21% | $210,480 | 3.00% |
| 2022-06-26 | $3219.31 | 1.01% | $204,350 | 3.00% |
Listed by: Leilani Szwanke • Real Broker LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11828496
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.
