Willow Plan, Hawthorne at Galiano PointeMiamiFL33177
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 Willow Plan, Hawthorne at Galiano Pointe, Miami, FL, 33177 earns $885/mo cash flow from $7,348/mo rent with a $4,767/mo payment. Total monthly income totals $7,348/mo, and annual cash flow totals $10,616/yr on $320,443 capital. ROI tracks 23.37% on current figures, and rental yield reads 9.05% at a $973,990 purchase. Equity gained on principal adds $6,285/yr, and 5% annual appreciation supports $269,095 over five years. Five-year ROI reaches 121.97% and total cumulative return in cash sums $390,849. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,348/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33177, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,261 (100%) |
| Owner Occupied HU | 12,443 (72.1%) |
| Renter Occupied HU | 4,422 (25.6%) |
| Vacant Housing Units | 396 ( 2.3%) |
| Median Home Value | $469,838 |
| Average Home Value | $543,152 |
Housing Distribution
Address Breakdown
Residential
16,831
Single Family
15,351
Multi-Family
1,480
Businesses
755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
