ZIP CODE 33025 // MIAMI-FORT LAUDERDALE-POMPANO BEACH, FL // DATA AS OF 2026-09-30
Miramar, FL (33025) Rental Property Cap Rate & Cash Flow Report
Located in Broward County (Miramar, FL), Zip Code 33025 ranks #35 of 500 within this selected sample (93th percentile) with a Zillow ZHVI typical home-value index of $388,027 (-3.0% YoY) and a ZORI observed market rent of $2,450/mo (+1.3% YoY). Requires at least 30.1% down payment at 6.5% interest to reach $0/mo break-even cash flow. This model combines different housing populations; it is not an observed average property return. Costs assume state-average tax, 0.5% annual insurance, 13% reserves and no HOA or management. Figures below follow your edits; this headline describes the original benchmark.
Net Monthly Cash Flow
-$248/mo
Annual: -$2,972/yr
Modeled Cap Rate
5.30%
NOI: $20,573/yr
Cash-on-Cash Return
-3.33%
Cash Needed: $89,246
1% Rule Ratio
0.63%
Gross Yield: 7.58%
Break-Even Rent
$2,735/mo
State Tax: 0.79%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 33025 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (FL Avg 0.79%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$1,962/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$736/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (33025)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2022 | $378,079 | $2,363/mo | 7.50% |
| 2023 | $408,788 | $2,416/mo | 7.09% |
| 2024 | $422,837 | $2,420/mo | 6.87% |
| 2025 | $400,161 | $2,417/mo | 7.25% |
| 2026 | $388,027 | $2,450/mo | 7.58% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 32244 Jacksonville, FL | $254,345 | $1,594/mo | 5.25% | -$173/mo |
| 32210 Jacksonville, FL | $220,477 | $1,375/mo | 5.22% | -$156/mo |
| 32822 Orlando, FL | $258,437 | $1,653/mo | 5.39% | -$147/mo |
| 34953 Port Saint Lucie, FL | $398,028 | $2,551/mo | 5.40% | -$221/mo |
| 33311 Fort Lauderdale, FL | $363,199 | $2,379/mo | 5.55% | -$157/mo |
| 33463 Greenacres, FL | $385,898 | $2,546/mo | 5.60% | -$151/mo |