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 4804 NW 79th Ave APT 201, Doral, FL, 33166 offers a 10.92% rental yield on a $255,000 purchase with $2,320/mo rent. Total monthly income registers $2,320/mo, and a $1,248/mo payment leaves $208/mo available for distribution. Annual cash flow reaches $2,490/yr on $84,533 to close, and return on cash invested stands at 22.86% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 121.4% and total cumulative return in cash at $102,620. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,320/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1972
N/A lot
$N/A/sqft
$384 monthly HOA
Neighborhood data shown for ZIP Code: 33166, Miami, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,754 (100%) |
| Owner Occupied HU | 5,737 (45.0%) |
| Renter Occupied HU | 5,956 (46.7%) |
| Vacant Housing Units | 1,061 ( 8.3%) |
| Median Home Value | $562,113 |
| Average Home Value | $585,936 |
Residential
12,183
Single Family
6,624
Multi-Family
5,559
Businesses
6,559
Date | Event | Price |
|---|---|---|
| 2024-11-19 | Price change | $255,000 |
| 2024-11-01 | Price change | $265,000 |
| 2024-09-25 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $2704.30 | 16.97% | $142,780 | 10.00% |
| 2022-02-13 | $2311.87 | 8.16% | $129,800 | 10.00% |
| 2021-02-13 | $2137.37 | 1.71% | $118,000 | N/A |
Listed by: Andrea Villarreal Escobar PA • Realty One Group Estates
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11666093
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.
