666 NW 28th StMiamiFL33127
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow666 NW 28th St, Miami, FL, 33127 in Miami earns its strong cash-flow label: 10.55% yield, $7,033/mo rent, $1,712/mo net income, DSCR 1.96. The $800,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $221,025 by year five. Combined with $7,368/yr in principal paydown, total projected return reaches $415,159.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 5.8% |
| Monthly Cash Flow | $1,712 | $1,850 |
City averages based on Miami market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,033 |
| Total Monthly Debt Service | $5,003 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1957
5,250 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 1957
5,250 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: Gerardo Belgrover • Florida Capital Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11686881
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.