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 5660 NW 115th Ct APT 105, Doral, FL, 33178 generates $4,012/mo in rent and, after a $2,085/mo payment, leaves $860/mo in cash flow. Total monthly income is $4,012/mo, and annual cash flow is $10,323/yr on $141,186 invested. Return on cash invested sits at 27.22% in year one, and rental yield is 11.3% on a $425,900 entry. Equity gained on principal adds $2,748/yr, while 5% annual appreciation builds toward $117,668 over five years. Five-year ROI reaches 143.66% and total cumulative return in cash sums $202,823. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,012/mo property income rather than buyer’s personal income.
Condo
Built in 1999
N/A lot
$N/A/sqft
$325 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 |
|---|---|---|
| 2024-09-25 | Listed for sale | $425,900 |
| 2021-09-17 | Sold | $295,000 |
| 2017-01-31 | Listing removed | $1,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $3437.37 | -2.05% | $242,912 | 0.30% |
| 2022-02-13 | $3509.47 | -6.51% | $242,190 | 17.00% |
| 2021-02-13 | $3753.95 | 1.77% | $207,000 | N/A |
Listed by: Ivonne Llosa • Urban Investments Realty LLC
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11665835
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.
