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 Miami at 5301 SW 77th Ct APT 201G, Miami, FL, 33155 generates $1,439/mo in rent and, after a $930/mo payment, leaves $178/mo in cash flow. Total monthly income is $1,439/mo, and annual cash flow is $2,137/yr on $62,985 invested. Return on cash invested sits at 23.3% in year one, and rental yield is 9.09% on a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation builds toward $52,494 over five years. Five-year ROI reaches 121.67% and total cumulative return in cash sums $76,632. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,439/mo property income rather than buyer’s personal income.
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33155, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,986 (100%) |
| Owner Occupied HU | 10,768 (63.4%) |
| Renter Occupied HU | 5,559 (32.7%) |
| Vacant Housing Units | 659 ( 3.9%) |
| Median Home Value | $591,110 |
| Average Home Value | $667,336 |
Residential
16,357
Single Family
13,251
Multi-Family
3,106
Businesses
2,597
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Julio Blandon • Luxe Properties
Mls Name: MIAMI
Mls ID: #A11902958
