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 Hialeah at 5625 W 20th Ave APT 309, Hialeah, FL, 33012 generates $2,716/mo in rent and, after a $1,155/mo payment, leaves $812/mo in cash flow. Total monthly income is $2,716/mo, and annual cash flow is $9,744/yr on $78,234 invested. Return on cash invested sits at 32.36% in year one, and rental yield is 13.81% on a $236,000 entry. Equity gained on principal adds $1,523/yr, while 5% annual appreciation builds toward $65,202 over five years. Five-year ROI reaches 172.08% and total cumulative return in cash sums $134,622. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,716/mo property income rather than buyer’s personal income.
Condo
Built in 1972
N/A lot
$N/A/sqft
$338 monthly HOA
Neighborhood data shown for ZIP Code: 33012, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,567 (100%) |
| Owner Occupied HU | 12,167 (49.5%) |
| Renter Occupied HU | 11,978 (48.8%) |
| Vacant Housing Units | 422 ( 1.7%) |
| Median Home Value | $431,789 |
| Average Home Value | $455,001 |
Residential
24,377
Single Family
12,249
Multi-Family
12,128
Businesses
2,591
Date | Event | Price |
|---|---|---|
| 2024-12-17 | Price change | $236,000 |
| 2024-12-10 | Listed for sale | $220,000 |
| 2003-12-29 | Sold | $99,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-25 | $473.22 | 4.59% | $50,594 | 3.00% |
| 2022-12-25 | $452.47 | 3.45% | $49,121 | 3.00% |
| 2021-12-25 | $437.37 | 2.71% | $47,691 | 1.40% |
Listed by: Ralph Magin • Coldwell Banker Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11701509
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.
