3315 NW 82nd CtDoralFL33122
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Doral at 3315 NW 82nd Ct, Doral, FL, 33122 projects strong ROI of -1.33%. Rental yield 1.48%. With 5% annual appreciation, the property builds $621,634 in value over five years. Equity growth combined delivers a projected five-year ROI of 6.72%, translating into $42,709 in total cumulative return on $635,625 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.5% | 7.0% |
| Monthly Cash Flow | $(12,700) | $1,500 |
City averages based on Doral market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,784 |
| Total Monthly Debt Service | $14,589 |
| DSCR Ratio | 0.19x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2015
8,392 sqft lot
$N/A/sqft
$553 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33122, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 54 ( 3.5%) |
| Renter Occupied HU | 1,111 (71.2%) |
| Vacant Housing Units | 395 (25.3%) |
| Median Home Value | $1,216,667 |
| Average Home Value | $1,245,370 |
Housing Distribution
Address Breakdown
Residential
1,149
Single Family
0
Multi-Family
1,149
Businesses
1,759
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2015
8,392 sqft lot
$N/A/sqft
$553 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33122, Miami, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 54 ( 3.5%) |
| Renter Occupied HU | 1,111 (71.2%) |
| Vacant Housing Units | 395 (25.3%) |
| Median Home Value | $1,216,667 |
| Average Home Value | $1,245,370 |
Housing Distribution
Address Breakdown
Residential
1,149
Single Family
0
Multi-Family
1,149
Businesses
1,759
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices