11403 NW 89th St APT 209, Doral, FL, 33178 | $896/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

11403 NW 89th St APT 209, Doral, FL, 33178 | $896/mo Cash Flow | Ziffy

For Sale

Currently Rented

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1200 sft

12241 SW 24th Ter #39, Miami, FL, 33175

3 Bed
2 Bath
1710 sft

3169 SW 153rd Ct, Miami, FL, 33185

5 Bed
4 Bath
3355 sft

13624 SW 161st Ct, Miami, FL, 33196

4 Bed
2 Bath
1865 sft

16541 SW 146th Ct, Miami, FL, 33177

Nearby investment properties with comparable prices

2 Bed
2 Bath
1222 sft

13630 SW 101st Ln, Miami, FL, 33186

3 Bed
2 Bath
1271 sft

6700 NW 114th Ave APT 904, Doral, FL, 33178

3 Bed
3 Bath
1515 sft

14345 SW 57th Ln APT 5-1, Miami, FL, 33183

2 Bed
2 Bath
900 sft

13531 SW 62nd St #143, Miami, FL, 33183

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Doral at 11403 NW 89th St APT 209, Doral, FL, 33178 offers a 10.52% rental yield on a $420,000 purchase with $3,683/mo rent. Total monthly income registers $3,683/mo, and a $2,056/mo payment leaves $896/mo available for distribution. Annual cash flow reaches $10,746/yr on $139,230 to close, and return on cash invested stands at 27.63% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 144.82% and total cumulative return in cash at $201,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,683/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2010

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience Doral living at St. Moritz at Islands At Doral. The 11403 NW 89th St location in the Doral neighborhood of Doral is perfectly for families where they can work or play. This beautifully remodeled two-story condo features 3 bedrooms, 2.5 bathrooms, and offers 1,256 square feet of comfortable living space. All bedrooms are located upstairs, giving extra space and openness to the downstairs social areas. Located near top-rated A schools, the community offers 24-hour security patrol for added peace of mind. Residents enjoy access to top-tier clubhouse amenities including a pool, gym, party rooms, and more. Currently rented month-to-month, with a tenant open to staying if purchased as an investment. A great opportunity for investors!

Neighborhood Data

Neighborhood data shown for ZIP Code: 33178, Miami, FL area.

Housing Distribution

Housing Statistics

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