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 9354 SW 77th Ave APT I4, Miami, FL, 33156 offers a 11.08% rental yield on a $350,000 purchase with $3,233/mo rent. Total monthly income registers $3,233/mo, and a $1,713/mo payment leaves $149/mo available for distribution. Annual cash flow reaches $1,793/yr on $116,025 to close, and return on cash invested stands at 21.45% 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 114.58% and total cumulative return in cash at $132,938. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,233/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 1967
N/A lot
$N/A/sqft
$761 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 |
|---|---|---|
| 2025-01-22 | Listed for sale | $350,000 |
| 2016-05-03 | Sold | $222,000 |
| 2016-04-09 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $3061.29 | 3.86% | $219,684 | 3.00% |
| 2022-02-13 | $2947.65 | -12.08% | $213,286 | 12.00% |
| 2021-02-13 | $3352.71 | -4.02% | $190,434 | -3.74% |
Listed by: Nicolas Leger • The Boulos Realty Company
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11730242
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.
