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 857 NW 133rd AVENUE, Pembroke Pines, FL, 33028 generates $3,851/mo in rent and, after a $2,594/mo payment, leaves $206/mo in cash flow. Total monthly income is $3,851/mo, and annual cash flow is $2,467/yr on $174,370 invested. Return on cash invested sits at 21.48% in year one, and rental yield is 8.72% on a $530,000 entry. Equity gained on principal adds $3,420/yr, while 5% annual appreciation builds toward $146,429 over five years. Five-year ROI reaches 112.12% and total cumulative return in cash sums $195,511. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,851/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
3,921 sqft lot
$N/A/sqft
$385 quarterly HOA
Neighborhood data shown for ZIP Code: 33028, Hollywood, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,131 (100%) |
| Owner Occupied HU | 6,883 (75.4%) |
| Renter Occupied HU | 2,110 (23.1%) |
| Vacant Housing Units | 138 ( 1.5%) |
| Median Home Value | $579,785 |
| Average Home Value | $592,598 |
Residential
9,187
Single Family
8,289
Multi-Family
898
Businesses
260
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $530,000 |
| 1998-08-06 | Sold | $118,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $2286.32 | 5.23% | $174,340 | 3.00% |
| 2023-05-29 | $2172.64 | 4.44% | $169,270 | 3.00% |
| 2022-05-29 | $2080.25 | 3.85% | $164,340 | 3.00% |
Listed by: Melissa Alice Jones • Keller Williams Marco Realty
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10503984
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2025 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
