Zip Code 33161 — North Miami, FL
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
3.8%
Monthly Cash Flow
-$1,089
Median Home Price
$495,026
DSCR
0.59
Fair Market Rents
- Studio
- $1,520/mo
- 1 Bedroom
- $1,700/mo
- 2 Bedroom
- $2,100/mo
- 3 Bedroom
- $2,740/mo
- 4 Bedroom
- $3,240/mo
Investment Metrics
- Cap Rate
- 3.8%
- Cash-on-Cash Return
- -11.5%
- Price-to-Rent Ratio
- 15.1
- 1% Rule
- 0.55%
- Gross Rent Multiplier
- 15.1
- 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 →