Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$725,000

Sale Pending
5000 SW 133rd Ave, Miramar, FL 33027
4 Beds
3 Baths
2,164 Square Feet
0.14 Acres Lot
Built in 1997
Sale Pending
Units n/a
Checked: 6 hours ago
Updated: Jun 18, 2025 at 03:29AM

Investment Summary


Monthly Cash Flow
-$887
Cap Rate
4.7%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-2.2%

Property Description


0.14 Acres Lot
Built in 1997
Sale Pending
Units n/a

Stunning 2-Story Pool Home in Somerset Country Club nestled in the gated, community of Vizcaya. Boasting 4 bedrooms and 3 bathrooms, the home also features a large sitting area that can be converted into a 5th bedroom. The downstairs bedroom with a full bath is ideal for guests, in-laws, or even a home office. The open-concept kitchen is a chef's delight, featuring granite countertops, white wood cabinetry, and stainless steel appliances. A two-car garage offers ample storage, while the backyard pool area is perfect for entertaining. Numerous upgrades throughout the home make this property an exceptional find in one of the most desirable neighborhoods in Miramar, FL. Just reduced for a quick sale. Sellers are motivated to sell. Bring your best offers.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Driveway, Garage, Other, GarageDoorOpener
  • Details: Attached, Driveway, Garage, Other, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip
  • Roof Material: Barrel, Spanish Tile
  • Pool: Yes
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $140/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 514035043190
  • Lot Size: 6083 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Detached, TwoStory
  • Year Built: 1997

Tax Information

  • Annual Tax: $4,971

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Ceiling Fan(s), Electric

Location

  • County: Broward

Listing Details


Listed by:
Angel Wagner
Ven-American Real Estate, Inc
(305) 801-1573

Source:
MIAMI REALTORS MLS
MLS#: A11666804
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$887
Cap Rate
4.7%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-2.2%

Purchase Details

Find an Agent

Purchase price:
$725,000
Amount financed:
-$580,000
Down payment:
$145,000
Closing costs:
$21,750
Rehab costs:
$0
Initial cash invested:
$166,750
Square feet:
2,164
Cost per square foot:
$335
Monthly rent per square foot:
$2.26

Financing Details

Find a Lender

Loan amount:
$580,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,714
Property tax:
$414
Insurance:
$343
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,471

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,900 $58,800
Vacancy loss: (6%)
6% -$294 -$3,528
Operating income:
$4,606 $55,272

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$414-$4,971
Insurance: (7%)
7%-$343-$4,116
Property management: (8%)
8%-$392-$4,704
Repairs & maintenance: (5%)
5%-$245-$2,940
Capital expenditures: (5%)
5%-$245-$2,940
HOA fees: (3%)
3%-$140-$1,680
Total operating expenses: (36%)
36%-$1,779-$21,351

Cash Flow


Monthly Yearly
Net operating income:
$2,827 $33,924
Mortgage payments:
-$3,714 -$44,568
Cash flow:
$887 $10,644