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 7831 NW 104th Ave APT 22, Doral, FL, 33178 offers a 9.14% rental yield on a $440,000 purchase with $3,352/mo rent. Total monthly income registers $3,352/mo, and a $2,154/mo payment leaves $432/mo available for distribution. Annual cash flow reaches $5,180/yr on $145,860 to close, and return on cash invested stands at 23.46% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,564 over five years. Portfolio math shows five-year ROI at 122.47% and total cumulative return in cash at $178,630. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,352/mo property income against a $2,154/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
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Flor Mendez • Realty One Group Evolution
Mls Name: MIAMI
Mls ID: #A11855121
