7900 Harbor Island Dr APT 817North Bay VillageFL33141
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
Investment Highlights
Investment property for sale in North Bay Village at 7900 Harbor Island Dr APT 817, North Bay Village, FL, 33141 listed at $527,700 pairs $4,350/mo rent with a $2,583/mo payment to leave $579/mo cash flow. Total monthly income runs $4,350/mo, and annual cash flow reaches $6,946/yr on $173,613 cash to close. Return on cash invested measures 24.06% in year one, and rental yield registers 9.89% at a $527,700 basis. Equity gained on principal adds $3,405/yr, and annual property appreciation at 5% supports $145,794 by year five. Five-year ROI tracks 126.34% and total cumulative return in cash totals $219,340. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,350/mo property income relative to a $2,583/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33141, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,647 (100%) |
| Owner Occupied HU | 5,969 (28.9%) |
| Renter Occupied HU | 10,920 (52.9%) |
| Vacant Housing Units | 3,758 (18.2%) |
| Median Home Value | $621,879 |
| Average Home Value | $886,355 |
Housing Distribution
Address Breakdown
Residential
20,267
Single Family
3,242
Multi-Family
17,025
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A