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 Miami at 7133 SW 115th Pl APT G, Miami, FL, 33173 generates $3,840/mo in rent and, after a $2,031/mo payment, leaves $404/mo in cash flow. Total monthly income is $3,840/mo, and annual cash flow is $4,854/yr on $137,573 invested. Return on cash invested sits at 23.44% in year one, and rental yield is 11.1% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 124.51% and total cumulative return in cash sums $171,285. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,840/mo property income rather than buyer’s personal income.
Townhouse
Built in 1979
N/A lot
$N/A/sqft
$680 monthly HOA
Neighborhood data shown for ZIP Code: 33173, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,465 (100%) |
| Owner Occupied HU | 8,950 (61.9%) |
| Renter Occupied HU | 5,005 (34.6%) |
| Vacant Housing Units | 510 ( 3.5%) |
| Median Home Value | $505,237 |
| Average Home Value | $589,121 |
Residential
12,420
Single Family
9,415
Multi-Family
3,005
Businesses
939
Date | Event | Price |
|---|---|---|
| 2024-11-10 | Listed for sale | $415,000 |
| 2023-09-29 | Sold | $395,000 |
| 2023-08-31 | Contingent | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-25 | $3715.25 | 4.35% | $225,955 | 3.00% |
| 2022-12-25 | $3560.42 | -2.75% | $219,374 | 22.60% |
| 2021-12-25 | $3661.16 | 9.08% | $178,940 | 10.00% |
Listed by: Theodore Lucas • Hamilton & Associates Real Estate & Inv Firm
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11684756
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.
