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 5325 SW 77th Ct APT 210F, Miami, FL, 33155 generates $1,936/mo in rent and, after a $1,077/mo payment, leaves $225/mo in cash flow. Total monthly income is $1,936/mo, and annual cash flow is $2,698/yr on $72,930 invested. Return on cash invested sits at 23.61% in year one, and rental yield is 10.56% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 124.77% and total cumulative return in cash sums $90,995. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,936/mo property income rather than buyer’s personal income.
Condo
Built in 1967
N/A lot
$N/A/sqft
$220 monthly 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 |
|---|---|---|
| 2024-08-05 | Listing removed | N/A |
| 2024-08-04 | Listed for rent | $1,800 |
| 2024-07-17 | Listed for sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $2330.70 | 16.36% | $129,279 | 10.00% |
| 2022-02-14 | $2003.05 | -0.29% | $117,527 | 3.00% |
| 2021-02-14 | $2008.88 | 19.91% | $114,104 | 30.28% |
Listed by: Hector Beltran • Florida Realty of Miami Corp
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11625523
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.
