110 of 110 properties · ✕ Clear filters · Search: “Miami” — 110 result(s)
3.5% down, great for first-time buyers
Down Payment: $13,912
Loan Amount: $390,300
Fees / MIP: $6,713
Closing Costs: $11,925
Reserves (3mo): $8,200
Total Cash Needed: $34,037
Mortgage P&I+MIP: $2,733.29
Property Tax: $645.94
Insurance: $590.13
HOA: $0.00
Maint + CapEx: $463.75
Vacancy + Mgmt: $604.97
Total: $5,038.08/mo
Market Rent (all units): $4,654
Your Rental Income: $4,654
Cashflow: $-384/mo
Annual: $-4,614/yr
Cash-on-Cash ROI: -13.6%
Cap Rate: 7.1% · DSCR: 1.70x
| 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 | $12,172 | +$36,514 | 300% |
3.5% down, great for first-time buyers
Down Payment: $16,625
Loan Amount: $466,397
Fees / MIP: $8,022
Closing Costs: $14,250
Reserves (3mo): $9,799
Total Cash Needed: $40,674
Mortgage P&I+MIP: $3,266.20
Property Tax: $771.88
Insurance: $598.93
HOA: $0.00
Maint + CapEx: $554.16
Vacancy + Mgmt: $643.71
Total: $5,834.88/mo
Market Rent (all units): $4,952
Your Rental Income: $4,952
Cashflow: $-883/mo
Annual: $-10,599/yr
Cash-on-Cash ROI: -26.1%
Cap Rate: 6.0% · DSCR: 1.52x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $12,353 | +$37,059 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $4,900
Loan Amount: $137,454
Fees / MIP: $2,364
Closing Costs: $4,200
Reserves (3mo): $2,888
Total Cash Needed: $11,987
Mortgage P&I+MIP: $962.60
Property Tax: $227.48
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $163.32
Vacancy + Mgmt: $183.32
Total: $1,686.73/mo
Market Rent (all units): $1,410
Your Rental Income: $1,410
Cashflow: $-277/mo
Annual: $-3,319/yr
Cash-on-Cash ROI: -27.7%
Cap Rate: 5.9% · DSCR: 1.46x
| 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 | $7,610 | +$8,370 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $5,075
Loan Amount: $142,374
Fees / MIP: $2,449
Closing Costs: $4,350
Reserves (3mo): $2,991
Total Cash Needed: $12,416
Mortgage P&I+MIP: $997.05
Property Tax: $235.62
Insurance: $150.00
HOA: $270.00
Maint + CapEx: $169.16
Vacancy + Mgmt: $222.62
Total: $2,044.47/mo
Market Rent (all units): $1,712
Your Rental Income: $1,712
Cashflow: $-332/mo
Annual: $-3,984/yr
Cash-on-Cash ROI: -32.1%
Cap Rate: 5.5% · DSCR: 1.72x
| 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: $11,165
Loan Amount: $313,222
Fees / MIP: $5,387
Closing Costs: $9,570
Reserves (3mo): $6,581
Total Cash Needed: $27,316
Mortgage P&I+MIP: $2,193.51
Property Tax: $518.38
Insurance: $154.93
HOA: $0.00
Maint + CapEx: $372.16
Vacancy + Mgmt: $310.04
Total: $3,549.03/mo
Market Rent (all units): $2,385
Your Rental Income: $2,385
Cashflow: $-1,164/mo
Annual: $-13,969/yr
Cash-on-Cash ROI: -51.1%
Cap Rate: 3.9% · DSCR: 1.09x
| 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 | $11,039 | +$12,143 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $10,496
Loan Amount: $294,468
Fees / MIP: $5,065
Closing Costs: $8,997
Reserves (3mo): $6,187
Total Cash Needed: $25,680
Mortgage P&I+MIP: $2,062.17
Property Tax: $487.34
Insurance: $164.27
HOA: $0.00
Maint + CapEx: $349.89
Vacancy + Mgmt: $291.15
Total: $3,354.81/mo
Market Rent (all units): $2,240
Your Rental Income: $2,240
Cashflow: $-1,115/mo
Annual: $-13,382/yr
Cash-on-Cash ROI: -52.1%
Cap Rate: 3.8% · DSCR: 1.09x
| 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 | $11,704 | +$12,874 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
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: $213.47
HOA: $0.00
Maint + CapEx: $815.50
Vacancy + Mgmt: $398.09
Total: $7,151.83/mo
Market Rent (all units): $3,062
Your Rental Income: $3,062
Cashflow: $-4,090/mo
Annual: $-49,074/yr
Cash-on-Cash ROI: -54.7%
Cap Rate: 0.9% · DSCR: 0.67x
| 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 | $15,210 | +$16,730 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $51,000
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,850
Reserves (3mo): $13,767
Total Cash Needed: $85,617
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,129.38
Insurance: $210.53
HOA: $0.00
Maint + CapEx: $810.84
Vacancy + Mgmt: $407.19
Total: $7,146.82/mo
Market Rent (all units): $3,132
Your Rental Income: $3,132
Cashflow: $-4,015/mo
Annual: $-48,175/yr
Cash-on-Cash ROI: -56.3%
Cap Rate: 1.0% · DSCR: 0.68x
| 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,342 | +$13,027 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
3.5% down, great for first-time buyers
Down Payment: $10,465
Loan Amount: $293,584
Fees / MIP: $5,049
Closing Costs: $8,970
Reserves (3mo): $6,168
Total Cash Needed: $25,603
Mortgage P&I+MIP: $2,055.99
Property Tax: $485.88
Insurance: $150.00
HOA: $100.00
Maint + CapEx: $348.84
Vacancy + Mgmt: $280.05
Total: $3,420.74/mo
Market Rent (all units): $2,154
Your Rental Income: $2,154
Cashflow: $-1,267/mo
Annual: $-15,198/yr
Cash-on-Cash ROI: -59.4%
Cap Rate: 3.2% · DSCR: 1.05x
| 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 | $2,750 | +$8,250 | 300% |
3.5% down, great for first-time buyers
Down Payment: $5,215
Loan Amount: $146,301
Fees / MIP: $2,516
Closing Costs: $4,470
Reserves (3mo): $3,074
Total Cash Needed: $12,759
Mortgage P&I+MIP: $1,024.55
Property Tax: $242.12
Insurance: $150.00
HOA: $560.00
Maint + CapEx: $173.84
Vacancy + Mgmt: $223.50
Total: $2,374.01/mo
Market Rent (all units): $1,719
Your Rental Income: $1,719
Cashflow: $-655/mo
Annual: $-7,857/yr
Cash-on-Cash ROI: -61.6%
Cap Rate: 3.0% · DSCR: 1.68x
| 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 | $8,493 | +$9,342 | 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.