Skip to content
All listings
Active
Condominium
$478,500$356 / sqft

10455 NW 82nd St # 35, Doral FL 33178

3
Bedrooms
2
Bathrooms
1,345 sqft
Interior
2018
Year built
$821 / mo
HOA
Condominium
Type

About this home

3/2 corner unit, Open Space, laminate wood floor through out, plenty of parking, access to Amazing amenities at the Central Park Doral, Gated community and more. Leased until May 31th, 2017 at $3200 per month. BUYERS AGENTS ARE WELCOME

Features

  • Cooking Island
  • Elevator
  • Other
  • None

Estimated loan & HOA

$3,241

Loan payment and HOA only. Property tax and insurance are significant here and are not included.

Principal & interest
$2,420
HOA
$821 / mo

Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.

Schedule a tour

Request a private or video tour with a local agent.

Courtesy of
LPT Realty, LLC

Run the numbers

We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.

Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management

Cap rate
Cash-on-cash
Monthly cash flow
Net operating income

Enter rent, property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.

Illustration only — not a loan offer, quote, or investment advice. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.

Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.