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 Miami at 9001 SW 77th Ave APT C305, Miami, FL, 33156 generates $2,323/mo in rent and, after a $1,297/mo payment, leaves $64/mo in cash flow. Total monthly income is $2,323/mo, and annual cash flow is $774/yr on $87,848 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 10.52% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 110.65% and total cumulative return in cash sums $97,203. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,323/mo property income rather than buyer’s personal income.
Condo
Built in 1971
N/A lot
$N/A/sqft
$500 monthly HOA
Neighborhood data shown for ZIP Code: 33156, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,990 (100%) |
| Owner Occupied HU | 8,719 (62.3%) |
| Renter Occupied HU | 4,237 (30.3%) |
| Vacant Housing Units | 1,034 ( 7.4%) |
| Median Home Value | $1,042,504 |
| Average Home Value | $1,217,756 |
Residential
13,520
Single Family
8,962
Multi-Family
4,558
Businesses
1,518
Date | Event | Price |
|---|---|---|
| 2024-11-07 | Listed for sale | $265,000 |
| 2023-12-22 | Sold | $240,000 |
| 2023-12-01 | Pending sale | $240,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $2283.56 | 18.93% | $122,210 | 10.00% |
| 2022-02-13 | $1920.06 | 7.98% | $111,100 | 10.00% |
| 2021-02-13 | $1778.17 | -5.28% | $101,000 | -5.00% |
Listed by: Rafael Gutierrez • Willis Wilson & Associates
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11689405
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.
