Residence 02 Plan, Ella Miami BeachMiami BeachFL33141
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 Beach at Residence 02 Plan, Ella Miami Beach, Miami Beach, FL, 33141 offers $3,617/mo rent that, after a $5,298/mo payment. Total monthly income is $3,617/mo. Return on cash invested measures 8.17% in year one, and rental yield stands at 4.01% at a $1,082,500 entry. Equity gained on principal adds $6,985/yr while 5% annual appreciation compounds into $299,075 by year five. Five-year ROI records 40.39% and total cumulative return in cash reaches $141,645. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,617/mo property income versus a $5,298/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: 33141, Miami Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,647 (100%) |
| Owner Occupied HU | 5,969 (28.9%) |
| Renter Occupied HU | 10,920 (52.9%) |
| Vacant Housing Units | 3,758 (18.2%) |
| Median Home Value | $621,879 |
| Average Home Value | $886,355 |
Housing Distribution
Address Breakdown
Residential
20,267
Single Family
3,242
Multi-Family
17,025
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • ONE Sotheby's International Realty
Mls Name: ONE Sotheby's International Realty
Mls ID: #N/A