Chelsea Plan, Palm VillasMiamiFL33126
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 Miami at Chelsea Plan, Palm Villas, Miami, FL, 33126 earns $892/mo cash flow from $3,889/mo rent with a $2,207/mo payment. Total monthly income totals $3,889/mo, and annual cash flow totals $10,698/yr on $149,507 capital. ROI tracks 27.06% on current figures, and rental yield reads 10.35% at a $451,000 purchase. Equity gained on principal adds $2,910/yr, and 5% annual appreciation supports $124,603 over five years. Five-year ROI reaches 141.82% and total cumulative return in cash sums $212,036. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,889/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$5 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33126, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,690 (100%) |
| Owner Occupied HU | 7,111 (34.4%) |
| Renter Occupied HU | 12,678 (61.3%) |
| Vacant Housing Units | 901 ( 4.4%) |
| Median Home Value | $408,871 |
| Average Home Value | $452,290 |
Housing Distribution
Address Breakdown
Residential
18,089
Single Family
8,505
Multi-Family
9,584
Businesses
2,469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
