Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Doral at 10431 NW 82nd St UNIT 1, Doral, FL, 33178 generates $4,201/mo in rent and, after a $2,912/mo payment, leaves $253/mo in cash flow. Total monthly income is $4,201/mo, and annual cash flow is $3,033/yr on $195,755 invested. Return on cash invested sits at 21.61% in year one, and rental yield is 8.47% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 112.52% and total cumulative return in cash sums $220,262. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,201/mo property income rather than buyer’s personal income.
Condo
Built in 2019
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 33178, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,690 (100%) |
| Owner Occupied HU | 10,605 (44.8%) |
| Renter Occupied HU | 10,587 (44.7%) |
| Vacant Housing Units | 2,498 (10.5%) |
| Median Home Value | $596,213 |
| Average Home Value | $667,251 |
Residential
23,393
Single Family
17,376
Multi-Family
6,017
Businesses
2,697
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Maria Segnini • Brickell Realty Group, LLC
Mls Name: MIAMI
Mls ID: #A11887447
