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% |
Investment property for sale in Doral at 11605 NW 89th St APT 210, Doral, FL, 33178 listed at $435,000 pairs $4,012/mo rent with a $2,129/mo payment to leave $383/mo cash flow. Total monthly income runs $4,012/mo, and annual cash flow reaches $4,597/yr on $144,203 cash to close. Return on cash invested measures 23.1% in year one, and rental yield registers 11.07% at a $435,000 basis. Equity gained on principal adds $2,807/yr, and annual property appreciation at 5% supports $120,182 by year five. Five-year ROI tracks 122.79% and total cumulative return in cash totals $177,060. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,012/mo property income relative to a $2,129/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2012
N/A lot
$N/A/sqft
$610 monthly 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 |
|---|---|---|
| 2025-01-13 | Listed for rent | $2,850 |
| 2025-01-02 | Listed for sale | $435,000 |
| 2024-12-03 | Listing removed | $445,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $5461.30 | 13.03% | $251,812 | 10.00% |
| 2022-02-13 | $4831.78 | 10.37% | $228,920 | 18.00% |
| 2021-02-13 | $4377.66 | 1.37% | $194,000 | N/A |
Listed by: Alfredo Fadel • One Stop Realty
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11716350
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
