911 NW 123rd AveMiamiFL33182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Miami at 911 NW 123rd Ave, Miami, FL, 33182 generates $6,538/mo in rent and, after a $3,915/mo payment, leaves $1,050/mo in cash flow. Total monthly income is $6,538/mo, and annual cash flow is $12,598/yr on $263,167 invested. Return on cash invested sits at 24.85% in year one, and rental yield is 9.81% on a $799,900 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $220,998 over five years. Five-year ROI reaches 130.18% and total cumulative return in cash sums $342,588. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,538/mo property income rather than buyer’s personal income.
Single Family
Built in 1994
6,770 sqft lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33182, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,934 (100%) |
| Owner Occupied HU | 3,325 (84.5%) |
| Renter Occupied HU | 561 (14.3%) |
| Vacant Housing Units | 48 ( 1.2%) |
| Median Home Value | $566,153 |
| Average Home Value | $613,636 |
Housing Distribution
Address Breakdown
Residential
4,065
Single Family
4,065
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Luis Ruiz • EXP Realty, LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11635890
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.