Ellington Plan, Arbor EstatesMiamiFL33170
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 Ellington Plan, Arbor Estates, Miami, FL, 33170 offers $4,722/mo rent that, after a $3,118/mo payment, leaves $495/mo cash flow. Total monthly income is $4,722/mo, and annual cash flow is $5,935/yr on $209,570 cash. Return on cash invested measures 22.89% in year one, and rental yield stands at 8.9% at a $636,990 entry. Equity gained on principal adds $4,110/yr while 5% annual appreciation compounds into $175,989 by year five. Five-year ROI records 119.4% and total cumulative return in cash reaches $250,221. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,722/mo property income versus a $3,118/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33170, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,069 (100%) |
| Owner Occupied HU | 3,220 (63.5%) |
| Renter Occupied HU | 1,401 (27.6%) |
| Vacant Housing Units | 448 ( 8.8%) |
| Median Home Value | $478,274 |
| Average Home Value | $533,834 |
Housing Distribution
Address Breakdown
Residential
5,340
Single Family
5,077
Multi-Family
263
Businesses
373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
