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 Miami at 5400 SW 77th Ct APT 1F, Miami, FL, 33155 uses $85,196 cash to close to unlock $13,865/yr annual cash flow and $1,155/mo monthly cash flow. Total monthly income runs $3,421/mo, and a $1,258/mo payment keeps the spread at $1,155/mo. Purchase price stands at $257,000, and rental yield measures 15.97% with $3,421/mo rent. Return on cash invested shows 36.18% in year one, and 5% annual appreciation builds toward $71,004 over five years. Five-year ROI reaches 193.6% and total cumulative return in cash records $164,940. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,421/mo property income covering a $1,258/mo payment rather than investor’s personal income.
Condo
Built in 1970
N/A lot
$N/A/sqft
$560 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 |
|---|---|---|
| 2024-07-22 | Price change | $257,000 |
| 2024-03-16 | Listed for sale | $260,000 |
| 2008-05-08 | Sold | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $807.64 | 6.12% | $87,536 | 3.00% |
| 2022-09-04 | $761.03 | 1.79% | $84,987 | 3.00% |
| 2021-09-04 | $747.62 | 2.11% | $82,512 | 1.40% |
Listed by: Katherine Oporta • The Keyes Company
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11551566
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.
