Doral
Investment Analysis

Doral, FL
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
37
Investment Score
Hold
Cap Rate (Est.)
2.1%
Gross Yield
3.5%
P/R Ratio
22.3x
YoY Growth
-2.9%
Median Home Price
$560,000
Average Rent (1BR)
$1,621/mo
Median Income
$98,058
Population
79,359

Investment Breakdown

33
Value Score
21
Growth Score
62
Safety Score
38
Afford Score

Doral has a price-to-rent ratio of 22.3x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.1% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.9% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,621
Annual Gross $19,452

Est. Monthly Expenses

Property Tax (~1.5%) -$700
Insurance (~0.5%) -$233
Maintenance (~1%) -$467
Est. Net Cash Flow $221/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Doral Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$544K2027$636Kโ–ฒ 16.9%2028$674Kโ–ฒ 23.9%20232024Now
$708K$490K
Current
$560K
2026
Projected
$636K
โ†‘ 16.9% by 2027
Projected
$674K
โ†‘ 23.9% by 2028
5yr CAGR:+8.3%
Confidence:Moderate
Rยฒ:0.79
โ–ผ

For anyone analyzing the Doral housing market forecast through 2028, the data suggests a period of stabilization rather than dramatic growth. With a median home price of $544,250 and a recent YoY price change of -2.8%, the market is clearly cooling from its previous highs. The 5-year price change of 49.5% indicates significant appreciation has already occurred, leaving less room for rapid gains. A key metric, the price-to-rent ratio of 24.9x, is well above the national average of 18x, signaling that buying remains expensive relative to renting. This affordability pressure, combined with a market temperature of 55/100, points to a more balanced environment where buyers have slightly more leverage than in recent years.

When considering if will Doral home prices drop further, local economic factors provide important context. Doral's proximity to Miami International Airport and its established business district continue to support demand, but rising inventory and higher interest rates are testing the market's resilience. The days on market of 67 suggests properties are moving, but not at the frantic pace seen previously. While the 5-year CAGR of 8.2% remains healthy, the current Risk Grade of A- and "RENT" verdict indicate that caution is warranted. For those looking at Doral real estate Doral 2027, the forecast points toward modest price corrections or flat growth, as affordability constraints limit buyer pool expansion.

Projected Cap Rate (2027)
1.9%
5yr CAGR
+8.3%

Job Market

Unemployment 3.2%
National avg: 3.7%
Job Growth (YoY) +3.5%

Healthcare

74
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 95.4%
Months Supply 11.1
Price Drops 13%
Gone in 2 Wks 19%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Doral.

Total ROI
-141%
on $112,000 invested
Annual ROI
NaN%
compounded
Total Return
-$158,185
appreciation + cashflow
Mo. Cash Flow
-$2,781
year 1 estimate
Equity Growth Over 5 Years
Y1117kY2121kY3127kY4132kY5138k
Appreciation
$0
Cash Flow
-$158,185
Final Equity
$138,254

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Doral

Property

Purchase Price$560,000
Monthly Rent$1,621
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,443
Monthly Cash Flow
-$29,321/ year
-26.2%
Cash-on-Cash
0.8%
Cap Rate

Monthly Breakdown

+ Rental Income$1,621
โˆ’ Mortgage (P&I)$2,832
โˆ’ Property Tax$560
โˆ’ Insurance$125
โˆ’ Maintenance$467
โˆ’ Vacancy Loss$81
= Net Cash Flow-$2,443

Investment Summary

Down Payment
$112,000
Loan Amount
$448,000
Total Monthly Expenses
$4,064
Gross Yield
3.5%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026