535 NW 52nd StMiamiFL33127
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 535 NW 52nd St, Miami, FL, 33127 in Miami fits: $1,239,000, 4.32% gross yield, and a projected 5% annual appreciation rate adding $342,313 in value within five years. Rental yield 4.32%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.79) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $11,411/yr in principal paydown and $342,313 in appreciation project a total return of $226,879.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.3% | 5.8% |
| Monthly Cash Flow | $(3,762) | $1,850 |
City averages based on Miami market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,409 |
| Total Monthly Debt Service | $7,729 |
| DSCR Ratio | 0.57x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
7,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33127, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,349 (100%) |
| Owner Occupied HU | 2,798 (22.7%) |
| Renter Occupied HU | 8,001 (64.8%) |
| Vacant Housing Units | 1,550 (12.6%) |
| Median Home Value | $495,422 |
| Average Home Value | $663,850 |
Housing Distribution
Address Breakdown
Residential
10,554
Single Family
6,760
Multi-Family
3,794
Businesses
1,549
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2025
7,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33127, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,349 (100%) |
| Owner Occupied HU | 2,798 (22.7%) |
| Renter Occupied HU | 8,001 (64.8%) |
| Vacant Housing Units | 1,550 (12.6%) |
| Median Home Value | $495,422 |
| Average Home Value | $663,850 |
Housing Distribution
Address Breakdown
Residential
10,554
Single Family
6,760
Multi-Family
3,794
Businesses
1,549
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joao Barbosa • Sustainable RE, LLC.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11820016
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.