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 Hialeah at 7001 W 35th Ave UNIT 171, Hialeah, FL, 33018 offers a 9.37% rental yield on a $475,000 purchase with $3,707/mo rent. Total monthly income registers $3,707/mo, and a $2,325/mo payment leaves $360/mo available for distribution. Annual cash flow reaches $4,317/yr on $157,463 to close, and return on cash invested stands at 22.65% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 118.67% and total cumulative return in cash at $186,859. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,707/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1998
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood data shown for ZIP Code: 33018, Hialeah, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,368 (100%) |
| Owner Occupied HU | 13,103 (67.7%) |
| Renter Occupied HU | 5,725 (29.6%) |
| Vacant Housing Units | 540 ( 2.8%) |
| Median Home Value | $488,748 |
| Average Home Value | $545,280 |
Residential
18,558
Single Family
17,197
Multi-Family
1,361
Businesses
1,602
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Listed for sale | $475,000 |
| 1998-12-01 | Sold | $103,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $1075.68 | 5.59% | $98,389 | 3.00% |
| 2022-02-13 | $1018.69 | 1.97% | $95,524 | 3.00% |
| 2021-02-13 | $999.04 | 1.99% | $92,742 | 1.40% |
Listed by: Jenny Garcia • JJ Gold Realty LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11723242
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.
