9821 E Bay Harbor Dr APT 402Bay Harbor IslandsFL33154
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
Investment property for sale in Bay Harbor Islands at 9821 E Bay Harbor Dr APT 402, Bay Harbor Islands, FL, 33154 listed at $987,500 pairs $5,160/mo rent with a $4,833/mo payment. Total monthly income runs $5,160/mo. Return on cash invested measures 8.48% in year one, and rental yield registers 6.27% at a $987,500 basis. Equity gained on principal adds $6,372/yr, and annual property appreciation at 5% supports $272,828 by year five. Five-year ROI tracks 44.46% and total cumulative return in cash totals $144,447. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,160/mo property income relative to a $4,833/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2017
N/A lot
$N/A/sqft
$1,498 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33154, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,688 (100%) |
| Owner Occupied HU | 4,150 (38.8%) |
| Renter Occupied HU | 2,441 (22.8%) |
| Vacant Housing Units | 4,097 (38.3%) |
| Median Home Value | $828,922 |
| Average Home Value | $1,117,481 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
1,772
Multi-Family
7,401
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wesley Williford • Frank Taylor Real Estate Inc
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11700894
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.