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 Pembroke Pines at 821 SW 113th Way #821, Pembroke Pines, FL, 33025 generates $4,078/mo in rent and, after a $1,591/mo payment, leaves $1,448/mo in cash flow. Total monthly income is $4,078/mo, and annual cash flow is $17,377/yr on $107,738 invested. Return on cash invested sits at 36.04% in year one, and rental yield is 15.06% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 191.87% and total cumulative return in cash sums $206,713. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,078/mo property income rather than buyer’s personal income.
Condo
Built in 1988
N/A lot
$N/A/sqft
$416 monthly HOA
Neighborhood data shown for ZIP Code: 33025, Hollywood, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,536 (100%) |
| Owner Occupied HU | 12,747 (40.4%) |
| Renter Occupied HU | 16,717 (53.0%) |
| Vacant Housing Units | 2,072 ( 6.6%) |
| Median Home Value | $399,882 |
| Average Home Value | $450,128 |
Residential
29,855
Single Family
16,474
Multi-Family
13,381
Businesses
1,102
Date | Event | Price |
|---|---|---|
| 2024-06-05 | Listed for sale | $325,000 |
| 2008-04-29 | Sold | $150,000 |
| 2006-01-23 | Sold | $217,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3575.26 | 20.94% | $127,330 | 9.99% |
| 2022-08-31 | $2956.28 | 7.81% | $115,760 | 10.00% |
| 2021-08-31 | $2742.07 | 6.90% | $105,240 | 9.99% |
Listed by: Alicia Veras • The Valenzuela Real Estate Group
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11597976
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.
