Zip Code 33185 — Miami, FL
🟡MODERATE— average returnsCap Rate
4.9%
Monthly Cash Flow
-$815
Median Home Price
$674,531
DSCR
0.77
🏠 Fair Market Rents
- Studio
- $2,530/mo
- 1 Bedroom
- $2,830/mo
- 2 Bedroom
- $3,490/mo
- 3 Bedroom
- $4,550/mo
- 4 Bedroom
- $5,390/mo
📊 Investment Metrics
- Cap Rate
- 4.9%
- Cash-on-Cash Return
- -6.3%
- Price-to-Rent Ratio
- 12.4
- 1% Rule
- 0.67%
- Gross Rent Multiplier
- 12.4
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →