Active · SingleFamilyResidence
$870,000
2171 SW 21st St, Miami, FL 33145
- Beds
- 5
- Baths
- 4
- Living area
- 1,847 sq ft
- $ / sq ft
- $471/sq ft
- Year built
- 1945
- Lot size
- 6,480 sq ft
- HOA fee
- —
- Annual tax
- $12,763
About this property
It's on Probate until NOV 15 for approved. Location , Location! Exceptional Location in the Heart of Coral Way / Shenandoah! This versatile income-producing property offers a rare blend of owner-occupant flexibility and strong rental cash flow in one of Miami’s most desirable neighborhoods. Featuring two grandfathered electrical meters servicing the main 3BR/2BA residence and the additional 2BR/2BA unit, the layout provides functionality and long-term value. Has impact windows and shutters for the rear unit solar water heater. The primary residence is a spacious 3-bedroom, 2-bath home with full kitchen, family room, living room, dining area, washer & dryer, and a large paved backyard — ideal for immediate occupancy or leasing at current market rates. It can be rented $4,600 - $5,000 (comps in the area). The property also includes a 2BR/2BA in-law quarters with new full kitchen, washer & dryer, private entrance, and separate meters. Currently rented at $2,650/month (month-to-month) wants to renew with new Buyer, can be rented $2,800 (new kitchen) Additional Highlights: • 3 on-site parking spaces can fit 5 if make driveway • Dedicated space for RV or boat parking, Coconut grove marina less than 1 mile away. • Private storage room • Expansive paved backyard for entertaining or future enhancements The appraisal will comes in lower, we agree to reduce the purchase price to the appraised value. Prime central location just minutes from Coral Way, Brickell, and major highways.
Interior & exterior features
Appliances
- Dryer
- Electric Range
- Disposal
- Ice Maker
- Refrigerator
- Water Heater
- Washer
Cooling
- Central Air
Heating
- Central
Views
- None
Parking
- Attached Carport
- Circular Driveway
- Rv Access Parking
- On Street
Interior features
- Bedroom On Main Level
- Breakfast Area
- Eat In Kitchen
- Family Dining Room
- First Floor Entry
- Living Dining Room
- Main Level Primary
- Split Bedrooms
- Shower Only
Exterior features
- Balcony
- Barbecue
- Porch
- Patio
Pool
- None
Flooring
- Tile
roof
- Flat
- Tile
construction
- Block
Investment intelligence
Yield & ROI calculator
Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.
Estimated monthly cash flow
-$550
- Cap rate
- 4.9%
- Net yield
- 4.9%
- Cash-on-cash return
- -2.7%
- Gross yield
- 7.9%
- Mortgage payment
- $4,124/mo
- Down payment
- $217,500
- Loan amount
- $652,500
- Annual NOI
- $42,891
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.