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 8420 SW 154th Circle Ct APT 536, Miami, FL, 33193 offers a 10.82% rental yield on a $350,000 purchase with $3,157/mo rent. Total monthly income registers $3,157/mo, and a $1,713/mo payment leaves $299/mo available for distribution. Annual cash flow reaches $3,590/yr on $116,025 to close, and return on cash invested stands at 23% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 122.05% and total cumulative return in cash at $141,614. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,157/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1980
N/A lot
$N/A/sqft
$474 monthly HOA
Neighborhood data shown for ZIP Code: 33193, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,215 (100%) |
| Owner Occupied HU | 9,297 (61.1%) |
| Renter Occupied HU | 5,546 (36.5%) |
| Vacant Housing Units | 372 ( 2.4%) |
| Median Home Value | $485,162 |
| Average Home Value | $511,895 |
Residential
15,473
Single Family
10,820
Multi-Family
4,653
Businesses
177
Date | Event | Price |
|---|---|---|
| 2024-11-08 | Price change | $350,000 |
| 2024-10-26 | Listed for sale | $330,000 |
| 2024-10-02 | Listing removed | $2,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $3851.18 | 13.61% | $218,790 | 10.00% |
| 2022-02-13 | $3389.92 | 25.85% | $198,900 | 30.00% |
| 2021-02-13 | $2693.65 | -0.29% | $153,000 | N/A |
Listed by: Hernando Fuentes • Inmobi Realestate & Associates, LLC.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11682922
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.
