37 of 37 properties · ✕ Clear filters · Search: “Hialeah” — 37 result(s)
3.5% down, great for first-time buyers
Down Payment: $55,000
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,970
Reserves (3mo): $13,767
Total Cash Needed: $89,737
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,135.88
Insurance: $328.27
HOA: $0.00
Maint + CapEx: $815.50
Vacancy + Mgmt: $484.17
Total: $7,352.71/mo
Market Rent (all units): $3,724
Your Rental Income: $3,724
Cashflow: $-3,628/mo
Annual: $-43,539/yr
Cash-on-Cash ROI: -48.5%
Cap Rate: 1.6% · DSCR: 0.81x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $23,389 | +$25,728 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $8,715
Loan Amount: $244,490
Fees / MIP: $4,205
Closing Costs: $7,470
Reserves (3mo): $5,137
Total Cash Needed: $21,322
Mortgage P&I+MIP: $1,712.17
Property Tax: $404.62
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $290.50
Vacancy + Mgmt: $230.05
Total: $2,787.35/mo
Market Rent (all units): $1,770
Your Rental Income: $1,770
Cashflow: $-1,018/mo
Annual: $-12,213/yr
Cash-on-Cash ROI: -57.3%
Cap Rate: 3.4% · DSCR: 1.03x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,480 | +$7,442 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,590
Loan Amount: $269,037
Fees / MIP: $4,627
Closing Costs: $8,220
Reserves (3mo): $5,652
Total Cash Needed: $23,462
Mortgage P&I+MIP: $1,884.08
Property Tax: $445.25
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $319.66
Vacancy + Mgmt: $249.05
Total: $3,048.04/mo
Market Rent (all units): $1,916
Your Rental Income: $1,916
Cashflow: $-1,132/mo
Annual: $-13,587/yr
Cash-on-Cash ROI: -57.9%
Cap Rate: 3.3% · DSCR: 1.02x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,544 | +$7,631 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,100
Loan Amount: $255,291
Fees / MIP: $4,391
Closing Costs: $7,800
Reserves (3mo): $5,363
Total Cash Needed: $22,263
Mortgage P&I+MIP: $1,787.82
Property Tax: $422.50
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $303.34
Vacancy + Mgmt: $227.60
Total: $2,891.25/mo
Market Rent (all units): $1,751
Your Rental Income: $1,751
Cashflow: $-1,140/mo
Annual: $-13,686/yr
Cash-on-Cash ROI: -61.5%
Cap Rate: 3.0% · DSCR: 0.98x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $9,680 | +$10,649 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $10,150
Loan Amount: $284,747
Fees / MIP: $4,897
Closing Costs: $8,700
Reserves (3mo): $5,982
Total Cash Needed: $24,832
Mortgage P&I+MIP: $1,994.09
Property Tax: $471.25
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $338.34
Vacancy + Mgmt: $250.15
Total: $3,203.82/mo
Market Rent (all units): $1,924
Your Rental Income: $1,924
Cashflow: $-1,280/mo
Annual: $-15,355/yr
Cash-on-Cash ROI: -61.8%
Cap Rate: 3.0% · DSCR: 0.96x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,819 | +$8,456 | 300% |
3.5% down, great for first-time buyers
Down Payment: $10,150
Loan Amount: $284,747
Fees / MIP: $4,897
Closing Costs: $8,700
Reserves (3mo): $5,982
Total Cash Needed: $24,832
Mortgage P&I+MIP: $1,994.09
Property Tax: $471.25
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $338.34
Vacancy + Mgmt: $250.04
Total: $3,203.71/mo
Market Rent (all units): $1,923
Your Rental Income: $1,923
Cashflow: $-1,280/mo
Annual: $-15,364/yr
Cash-on-Cash ROI: -61.9%
Cap Rate: 3.0% · DSCR: 0.96x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,816 | +$8,448 | 300% |
3.5% down, great for first-time buyers
Down Payment: $46,000
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,700
Reserves (3mo): $13,767
Total Cash Needed: $80,467
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,121.25
Insurance: $213.07
HOA: $0.00
Maint + CapEx: $805.00
Vacancy + Mgmt: $384.36
Total: $7,112.56/mo
Market Rent (all units): $2,957
Your Rental Income: $2,957
Cashflow: $-4,156/mo
Annual: $-49,872/yr
Cash-on-Cash ROI: -62.0%
Cap Rate: 0.8% · DSCR: 0.64x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $15,181 | +$16,699 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $8,575
Loan Amount: $240,562
Fees / MIP: $4,137
Closing Costs: $7,350
Reserves (3mo): $5,054
Total Cash Needed: $20,979
Mortgage P&I+MIP: $1,684.67
Property Tax: $398.12
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $285.84
Vacancy + Mgmt: $212.47
Total: $2,731.10/mo
Market Rent (all units): $1,634
Your Rental Income: $1,634
Cashflow: $-1,097/mo
Annual: $-13,160/yr
Cash-on-Cash ROI: -62.7%
Cap Rate: 2.9% · DSCR: 0.97x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,054 | +$6,163 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,975
Loan Amount: $279,838
Fees / MIP: $4,813
Closing Costs: $8,550
Reserves (3mo): $5,879
Total Cash Needed: $24,404
Mortgage P&I+MIP: $1,959.71
Property Tax: $463.12
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $332.50
Vacancy + Mgmt: $229.84
Total: $3,135.18/mo
Market Rent (all units): $1,768
Your Rental Income: $1,768
Cashflow: $-1,367/mo
Annual: $-16,405/yr
Cash-on-Cash ROI: -67.2%
Cap Rate: 2.5% · DSCR: 0.90x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $9,500 | +$10,450 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $9,450
Loan Amount: $265,110
Fees / MIP: $4,560
Closing Costs: $8,100
Reserves (3mo): $5,570
Total Cash Needed: $23,120
Mortgage P&I+MIP: $1,856.58
Property Tax: $438.75
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $315.00
Vacancy + Mgmt: $211.41
Total: $2,971.74/mo
Market Rent (all units): $1,626
Your Rental Income: $1,626
Cashflow: $-1,346/mo
Annual: $-16,146/yr
Cash-on-Cash ROI: -69.8%
Cap Rate: 2.3% · DSCR: 0.88x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $7,600 | +$8,360 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
SpillDeals v5 · Estimates only — verify before making offers
Download your full deal list as a formatted PDF report — perfect for sharing with partners and lenders.