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 7935 SW 86th St APT 823, Miami, FL, 33143 offers a 10.5% rental yield on a $379,000 purchase with $3,317/mo rent. Total monthly income registers $3,317/mo, and a $1,855/mo payment leaves $28/mo available for distribution. Annual cash flow reaches $333/yr on $125,639 to close, and return on cash invested stands at 20.17% in year one. Equity gained on principal adds $2,446/yr while 5% annual appreciation supports $104,711 over five years. Portfolio math shows five-year ROI at 107.53% and total cumulative return in cash at $135,095. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,317/mo property income against a $1,855/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1976
N/A lot
$N/A/sqft
$680 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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $379,000 |
| 2020-06-14 | Listing removed | $1,850 |
| 2020-06-11 | Listed for rent | $1,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $4502.74 | 21.73% | $230,634 | 10.00% |
| 2022-02-13 | $3699.05 | 10.23% | $209,668 | 10.00% |
| 2021-02-13 | $3355.76 | -0.29% | $190,608 | N/A |
Listed by: Javier Zambrano • Cityside Realty Group
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11724681
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.
