392 SW 122nd Ave
Pembroke Pines, FL 33025View map
- Single-family
- 2 bd
- 2.5 ba
- 1,120 sq ft
$405,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Based on one of our two rent estimates so far.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $264 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2 full, 1 half
- Size
- 1,120 sq ft
- Year built
- Not listed
- HOA fee
- $264 a month
- Annual tax bill
- Not listed
- Days on market
- 14 days (listed Oct 22, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Pembroke Pines
618 homes for sale in Pembroke Pines
$199,000
8630 SW 3rd St Apt 201
Pembroke Pines, FL 33025
Condo · 1 bd · 2 ba · 805 sq ft
$612,999
11313 SW 15th St
Pembroke Pines, FL 33025
Townhome · 3 bd · 3.5 ba · 2,099 sq ft
$244,900
9720 S Hollybrook Lake Dr Apt 303
Pembroke Pines, FL 33025
Condo · 2 bd · 2 ba · 1,170 sq ft
$578,000
11618 SW 13th Ct
Pembroke Pines, FL 33025
Townhome · 3 bd · 3.5 ba · 2,033 sq ft
$248,500
9523 S Hollybrook Lake Dr Apt 107
Pembroke Pines, FL 33025
Condo · 2 bd · 2 ba · 1,170 sq ft
$315,000
200 SW 117th Ter Unit 10103
Pembroke Pines, FL 33025
Condo · 2 bd · 2 ba · 1,130 sq ft
In Pembroke Pines, 14 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.