5300 Nw 87th Ave, Unit 1212, Doral, FL 33178

Doral, FL 33178 · 3 bd · 4 ba · 2,070 sqft · Condo · 271 days on market

The math, in full

Asking price: $320,000
Down payment (15%): $48,000
Loan amount: $272,000
Est. monthly rent: $3,325/mo; Range $2,826 to $3,824/mo
Monthly payment, all-in: $2,629/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.26; $3,325 rent ÷ $2,629 payment
Monthly cashflow: +$696/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 3-bedroom homes in zip 33178, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.

Cash to start

$48,000

15% down on $320,000

Your local lender

View →

No credit pull. No obligation. A loan officer confirms real terms within one business day.

Screened against real lending criteria. This one fits 3 programs.
Qualifies on the property's rent, no W-2 or tax returns.
Listing data verified as of July 5, 2026.

Not the one? Browse more in FL →

Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.