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 6450 NW 102nd Ct #301, Doral, FL, 33178 offers a 13.94% rental yield on a $469,000 purchase with $5,449/mo rent. Total monthly income registers $5,449/mo, and a $2,296/mo payment leaves $1,651/mo available for distribution. Annual cash flow reaches $19,814/yr on $155,474 to close, and return on cash invested stands at 32.65% in year one. Equity gained on principal adds $3,026/yr while 5% annual appreciation supports $129,576 over five years. Portfolio math shows five-year ROI at 173.71% and total cumulative return in cash at $270,067. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,449/mo property income against a $2,296/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2019
N/A lot
$N/A/sqft
$567 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 |
|---|---|---|
| 2024-09-01 | Listed for sale | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $5592.27 | 3.46% | $255,125 | 3.00% |
| 2022-09-05 | $5405.39 | 2.89% | $247,695 | 3.00% |
| 2021-09-05 | $5253.80 | 3.14% | $240,481 | 1.40% |
Listed by: Angie Campos • Leeder Legacy
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11649253
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.
