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 7820 Camino Real #J-304, Miami, FL, 33143 listed at $265,000 pairs $2,425/mo rent with a $1,297/mo payment to leave $206/mo cash flow. Total monthly income runs $2,425/mo, and annual cash flow reaches $2,469/yr on $87,848 cash to close. Return on cash invested measures 22.72% in year one, and rental yield registers 10.98% at a $265,000 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,215 by year five. Five-year ROI tracks 120.8% and total cumulative return in cash totals $106,119. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,425/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1972
N/A lot
$N/A/sqft
$415 monthly HOA
Neighborhood data shown for ZIP Code: 33143, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,832 (100%) |
| Owner Occupied HU | 7,742 (46.0%) |
| Renter Occupied HU | 7,413 (44.0%) |
| Vacant Housing Units | 1,677 ( 10.0%) |
| Median Home Value | $878,323 |
| Average Home Value | $1,053,063 |
Residential
15,351
Single Family
7,329
Multi-Family
8,022
Businesses
1,387
Date | Event | Price |
|---|---|---|
| 2025-01-31 | Listing removed | $1,800 |
| 2025-01-14 | Listed for sale | $265,000 |
| 2024-11-14 | Price change | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $2907.41 | 15.51% | $156,930 | 10.00% |
| 2022-02-13 | $2516.94 | 10.23% | $142,664 | 10.00% |
| 2021-02-13 | $2283.34 | -0.29% | $129,695 | N/A |
Listed by: Alfonso Llanes • Nesti Real Estate
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11723676
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.
