DSCR investment property · Miami Beach
5005 Collins Ave, Apt 1210, Miami Beach, FL 33140
Miami Beach, FL 33140 · 3 bd · 2 ba · 1,385 sqft · Condo · 117 days on market
The math, in full
- Asking price
- $675,000
- Down payment (15%)
- $101,250
- Loan amount
- $573,750
- Est. monthly rent
- $9,200/mo
- Range $7,820 to $10,580/mo
- Monthly payment, all-in
- $7,585/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.21
- $9,200 rent ÷ $7,585 payment
- Monthly cashflow
- +$1,615/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 33140, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$101,250
15% down on $675,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria. This one fits 3 programs.
- Qualifies on the property's rent, no W-2 or tax returns.
- Listing data verified as of July 5, 2026.
Not the one? Browse more in FL →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.