Zip Code 33133 — Miami, FL
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
0.8%
Monthly Cash Flow
-$6,101
Median Home Price
$1,302,043
DSCR
0.12
Fair Market Rents
- Studio
- $1,810/mo
- 1 Bedroom
- $2,030/mo
- 2 Bedroom
- $2,500/mo
- 3 Bedroom
- $3,260/mo
- 4 Bedroom
- $3,860/mo
Investment Metrics
- Cap Rate
- 0.8%
- Cash-on-Cash Return
- -24.4%
- Price-to-Rent Ratio
- 33.3
- 1% Rule
- 0.25%
- Gross Rent Multiplier
- 33.3
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →