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 5500 SW 77th Ct APT 305, Miami, FL, 33155 offers a 11.03% rental yield on a $300,000 purchase with $2,758/mo rent. Total monthly income registers $2,758/mo, and a $1,468/mo payment leaves $208/mo available for distribution. Annual cash flow reaches $2,490/yr on $99,450 to close, and return on cash invested stands at 22.41% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,884 over five years. Portfolio math shows five-year ROI at 119.32% and total cumulative return in cash at $118,668. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,758/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-04-08 | Listed for sale | $300,000 |
| 2008-07-02 | Sold | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $896.61 | 5.81% | $92,754 | 3.00% |
| 2022-02-14 | $847.36 | 1.57% | $90,053 | 3.00% |
| 2021-02-14 | $834.23 | 2.00% | $87,431 | 1.40% |
Listed by: Frank Rodriguez • Miami Metro Realty, LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11559503
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.
