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 9641 SW 77th Ave APT 101D, Miami, FL, 33156 generates $2,700/mo in rent and, after a $1,493/mo payment, leaves $378/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $4,533/yr on $101,108 invested. Return on cash invested sits at 24.39% in year one, and rental yield is 10.62% on a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 128.76% and total cumulative return in cash sums $130,186. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.
Condo
Built in 1967
N/A lot
$N/A/sqft
$298 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 |
|---|---|---|
| 2024-11-05 | Listed for sale | $305,000 |
| 2022-05-06 | Sold | $215,000 |
| 2022-04-11 | Pending sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-26 | $2235.29 | -4.27% | $171,250 | 25.00% |
| 2022-12-26 | $2334.94 | 2.26% | $137,000 | 5.63% |
| 2021-12-26 | $2283.44 | 4.70% | $129,700 | 5.01% |
Listed by: Benjamin Rodriguez • Strike Realty LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11685754
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.
