5300 Nw 87th Ave, Unit 706, Miami, FL 33178

Miami, FL 33178 · 1 bd · 1 ba · 705 sqft · Single Family · 117 days on market

The math, in full

Asking price: $117,800
Down payment (15%): $17,670
Loan amount: $100,130
Est. monthly rent: $2,340/mo; Range $1,989 to $2,691/mo
Monthly payment, all-in: $2,024/mo; Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR): 1.16; $2,340 rent ÷ $2,024 payment
Monthly cashflow: +$316/mo; What's left after the payment

Where the rent number comes from

Median asking rent for 1-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

$17,670

15% down on $117,800

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 2 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.