5300 Nw 87th Ave, Unit 809, Doral, FL 33178
Doral, FL 33178 · 1 bd · 2 ba · 1,070 sqft · Condo · 55 days on market
The math, in full
- Asking price
- $145,000
- Down payment (15%)
- $21,750
- Loan amount
- $123,250
- Est. monthly rent
- Range $1,989–$2,691/mo
- $2,340/mo
- Monthly payment, all-in
- Mortgage + taxes + insurance (PITIA)
- $1,191/mo
- Cashflow ratio (DSCR)
- $2,340 rent ÷ $1,191 payment
- 1.96
- Monthly cashflow
- What's left after the payment
- +$1,149/mo
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
$21,750
15% down on $145,000
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 June 9, 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.