7705 Camino Real Apt 101
Miami, FL 33143 · condos · For Sale · 26 days on market
Asking price$315,000
2 beds 1 baths 804 sqft
Suggested offer$294,931$20,069 above the est. market value of $294,931.
View on Realtor.com →Listed by Franz De Beche · Cabos Realty, Llc
Typecondos
Built1972
Price / sqft$392
Est. value (own analysis)$294,931
Rent estimate (own analysis)$2,450/mo
HOA$465/mo
1 / 25
Show every detail
Statusfor_sale
Listed date2026-08-07
Removed date—
MLSMiamiMLS #A12059167
Coordinates25.69448, -80.31880
Address7705 Camino Real Apt 101
CityMiami
StateFL
Zip33143
Listing ID5254411783
Sourceus-real-estate-listings, cached 2026-08-31
ZIP market snapshot (33143)
Typical home value (ZHVI)$957,553
Typical rent (ZORI)$2,761/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $315,000 |
| Down payment (20.0%) | $63,000 |
| Loan amount | $252,000 |
| Closing costs (5.0%) | $15,750 |
| Total cash to close | $78,750 |
| Income | |
| Rent (comp-derived) | $2,450$29,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,254$27,048 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $499$5,985 |
| Insurance (placeholder 0.8% of price) | $210$2,520 |
| HOA dues | $465$5,580 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $123$1,470 |
| Total operating expenses | $1,296$15,555 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $123$1,470 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| apartment | 2 | 2 | 1,044 | $2,600 | 2026-08-19 | — | |
| condos | 2 | 2 | 933 | $2,400 | 2026-08-17 | — | |
| apartment | 2 | 1 | 804 | $1,950 | 2026-08-13 | — | |
| condos | 2 | 1 | 804 | $2,150 | 2026-08-11 | — | |
| condos | 2 | 2 | 938 | $2,500 | 2026-08-09 | — | |
| condos | 2 | 1 | 804 | $1,900 | 2026-08-07 | — | |
| apartment | 2 | 1 | 800 | $2,400 | 2026-07-24 | — | |
| condos | 2 | 1 | 730 | $2,188 | 2026-07-22 | — | |
| apartment | 2 | 1 | 804 | $2,050 | 2026-06-30 | — | |
| condos | 2 | 2 | 942 | $3,150 | 2026-06-25 | — | |
| apartment | 2 | 2 | 1,000 | $2,200 | 2026-06-23 | — | |
| condos | 2 | 1 | 795 | $2,500 | 2026-06-05 | — | |
| condos | 2 | 1 | 786 | $2,388 | 2026-05-28 | — | |
| condos | 2 | 1 | 804 | $2,150 | 2026-05-25 | — | |
| condos | 2 | 1 | 804 | $2,100 | 2026-05-19 | — | |
| condos | 2 | 1 | 804 | $1,975 | 2026-05-15 | — | |
| apartment | 2 | 1 | 672 | $2,350 | 2026-04-30 | — | |
| condos | 2 | 2 | 933 | $2,150 | 2026-08-03 | — | |
| condos | 2 | 1 | 804 | $2,100 | 2026-08-01 | — | |
| condos | 2 | 2 | 912 | $2,100 | 2026-07-29 | — | |
| condos | 2 | 2 | 1,075 | $2,580 | 2026-04-08 | — | |
| condos | 2 | 2 | 1,000 | $2,100 | 2025-10-16 | — | |
| condos | 2 | 2 | 1,075 | $2,450 | 2026-08-24 | — | |
| condos | 2 | 1 | 804 | $2,350 | 2026-02-06 | — | |
| condos | 2 | 2 | 1,075 | $2,300 | 2026-04-22 | — | |
| condos | 2 | 1 | 804 | $2,400 | 2026-04-22 | — | |
| condos | 2 | 1 | 804 | $2,250 | — | — | |
| apartment | 2 | 2 | 1,069 | $5,005 | — | — | |
| apartment | 2 | 2 | 1,069 | $5,005 | — | — | |
| apartment | 2 | 2 | 1,036 | $3,086 | — | — | |
| condos | 2 | 1 | 842 | $2,450 | 2026-06-18 | — | |
| condos | 2 | 1 | 804 | $2,300 | 2026-08-27 | — | |
| condos | 2 | 2 | 1,042 | $2,700 | 2026-08-27 | — | |
| condos | 2 | 1 | 730 | $2,500 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,010 | $2,600 | 2026-02-23 | — | |
| condos | 2 | 2 | 750 | $2,200 | 2026-04-22 | — | |
| condos | 2 | 1 | 650 | $3,000 | 2024-11-21 | — | |
| apartment | 2 | 2 | 960 | $3,240 | — | — | |
| apartment | 2 | 2 | 1,040 | $3,582 | — | — | |
| apartment | 2 | 2 | 950 | $4,965 | — | — | |
| apartment | 2 | 1 | 931 | $2,968 | — | — | |
| apartment | 2 | 2 | 1,036 | $3,116 | — | — | |
| apartment | 2 | 2 | 1,036 | $3,131 | — | — | |
| apartment | 2 | 2 | 950 | $3,121 | — | — | |
| apartment | 2 | 2 | 1,040 | $3,251 | — | — | |
| apartment | 2 | 2 | 1,027 | $3,423 | — | — | |
| apartment | 2 | 2 | 1,050 | $3,749 | — | — | |
| apartment | 2 | 2 | 1,027 | $3,666 | — | — | |
| apartment | 2 | 2 | 1,050 | $3,749 | — | — | |
| condos | 2 | 1 | 730 | $2,395 | 2026-08-29 | — | |
| condos | 2 | 2 | 954 | $2,900 | 2026-08-31 | — | |
| condos | 2 | 1 | 730 | $2,150 | 2026-09-01 | — |
Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 6001 SW 70th St Apt 241 | condos | 2 | 2 | 1,010 | $376,000 | 2026-08-28 |
| 8335 SW 72nd Ave Apt 212D | condos | 2 | 2 | 1,033 | $296,000 | 2026-08-24 |
| 6001 SW 70th St Apt 453 | condos | 2 | 2 | 1,010 | $408,000 | 2026-08-11 |
| 5540 SW 78th St Unit 32C | condos | 2 | 1 | 800 | $390,000 | 2026-08-10 |
| 7890 SW 86th St Apt 10 | condos | 2 | 3 | 1,430 | $572,500 | 2026-08-07 |
| 7715 SW 57th Ave Unit 3 | condos | 2 | 1 | 840 | $375,000 | 2026-07-29 |
| 7705 SW 86th St Unit B212 | condos | 2 | 2 | 933 | $298,000 | 2026-06-29 |
| 6411158011 | condos | 2 | 2 | 1,044 | $287,000 | 2026-06-26 |
| 5640 SW 78th St Unit 124C | condos | 2 | 1 | 800 | $388,000 | 2026-06-26 |
| 7703 Camino Real Apt 111 | condos | 2 | 2 | 912 | $345,000 | 2026-06-22 |
| 7621 SW 55th Ave Unit 21A | condos | 2 | 1 | 786 | $405,000 | 2026-06-18 |
| 6001 SW 70th St Apt 301 | condos | 2 | 2 | 1,010 | $400,000 | 2026-06-18 |
| 7743 SW 86th St Unit D227 | condos | 2 | 2 | 1,075 | $282,500 | 2026-06-18 |
| 6001 SW 70th St Apt 304 | condos | 2 | 2 | 1,010 | $377,000 | 2026-06-10 |
| 7700 Camino Real Apt 101D | condos | 2 | 1 | 804 | $285,000 | 2026-05-19 |
| 8107 SW 72nd Ave Apt 423E | condos | 2 | 2 | 1,102 | $295,000 | 2026-05-13 |
| 6001 SW 70th St Apt 531 | condos | 2 | 2 | 1,010 | $372,000 | 2026-05-12 |
| 7805 Camino Real Apt 101 | condos | 2 | 1 | 804 | $299,000 | 2026-05-08 |
| 6001 SW 70th St Apt 115 | condos | 2 | 1 | 842 | $340,000 | 2026-05-04 |
| 6001 SW 70th St Apt 201 | condos | 2 | 2 | 1,010 | $376,000 | 2026-05-01 |
| 6001 SW 70th St Apt 643 | condos | 2 | 2 | 1,010 | $400,000 | 2026-04-30 |
| 7621 SW 55th Ave Unit 22B | condos | 2 | 1 | 786 | $425,000 | 2026-04-17 |
| 8390 SW 72nd Ave Apt 314 | condos | 2 | 2 | 1,094 | $375,000 | 2026-04-10 |
| 7720 SW 54th Ct Unit 42B | condos | 2 | 1 | 786 | $395,000 | 2026-04-04 |
| 8395 SW 73rd Ave Apt 511 | condos | 2 | 2 | 1,114 | $390,000 | 2026-04-03 |
| 6001 SW 70th St Apt 231 | condos | 2 | 2 | 1,010 | $395,000 | 2026-04-02 |
| 7765 SW 86th St Unit F2-303 | condos | 2 | 2 | 1,075 | $309,000 | 2026-03-16 |
| 8390 SW 72nd Ave Apt 320 | condos | 2 | 2 | 1,625 | $520,000 | 2026-03-09 |
| 8395 SW 73rd Ave Apt 517 | condos | 2 | 2 | 1,209 | $390,000 | 2026-03-06 |
| 8107 SW 72nd Ave Apt 201E | condos | 2 | 2 | 1,087 | $299,000 | 2026-03-05 |
| 7905 SW 86th St Apt 626 | condos | 2 | 2 | 1,140 | $325,000 | 2026-03-02 |
| 7705 SW 86th St Unit B307 | condos | 2 | 1 | 900 | $205,000 | 2026-02-26 |
| 7700 SW 56th Ave Apt 4 | condos | 2 | 1 | 840 | $369,500 | 2026-02-26 |
| 7477 SW 82nd St Apt C213 | condos | 2 | 2 | 955 | $290,000 | 2026-02-24 |
| 8390 SW 72nd Ave Apt 520 | condos | 2 | 2 | 1,114 | $400,000 | 2026-02-02 |
| 7473 SW 82nd St Apt A311 | condos | 2 | 2 | 955 | $315,000 | 2026-01-29 |
| 7401 SW 82nd St Unit 301S | condos | 2 | 2 | 938 | $326,500 | 2026-01-23 |
| 6001 SW 70th St Apt 239 | condos | 2 | 2 | 1,010 | $371,000 | 2026-01-06 |
| 8390 SW 72nd Ave Apt 704 | condos | 2 | 2 | 1,347 | $458,000 | 2026-01-06 |
| 6001 SW 70th St Apt 612 | condos | 2 | 2 | 1,010 | $380,000 | 2026-01-06 |
| 6001 SW 70th St Apt 113 | condos | 2 | 2 | 1,010 | $370,000 | 2026-01-05 |
| 8315 SW 72nd Ave Apt 308B | condos | 2 | 2 | 1,044 | $255,000 | 2025-12-29 |
| 7720 Camino Real Apt 108E | condos | 2 | 2 | 912 | $350,000 | 2025-12-17 |
| 7966 Camino Cir Unit B3 | condos | 2 | 1 | 994 | $400,000 | 2025-12-17 |
| 6001 SW 70th St Apt 542 | condos | 2 | 2 | 1,010 | $350,000 | 2025-12-16 |
| 7620 SW 56th Ave Apt 4 | condos | 2 | 1 | 840 | $385,000 | 2025-12-12 |
| 8390 SW 72nd Ave Apt 310 | condos | 2 | 2 | 1,316 | $440,000 | 2025-12-10 |
| 7715 SW 86th St Unit A2-109 | condos | 2 | 2 | 1,075 | $220,000 | 2025-12-05 |
| 7477 SW 82nd St Apt C117 | condos | 2 | 2 | 955 | $290,000 | 2025-11-24 |
| 7707 Camino Real Apt 411 | condos | 2 | 1 | 804 | $300,000 | 2025-11-14 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 7741 SW 55th Ave Unit 53A | condos | 2 | 1 | 786 | $425,000 | — |
| 7850 Camino Real Apt 401 | condos | 2 | 1 | 804 | $305,000 | — |
| 7610 SW 82nd St Apt J208 | condos | 2 | 2 | 750 | $329,000 | — |
| 7505 SW 82nd St Apt 314 | condos | 2 | 1 | 832 | $245,000 | — |
| 8395 SW 73rd Ave Apt 115 | condos | 2 | 3 | 1,728 | $559,500 | — |
| 7344 SW 82nd St Apt C115 | condos | 2 | 2 | 1,000 | $195,000 | — |
| 7705 SW 86th St Unit B211 | condos | 2 | 2 | 1,200 | $335,000 | — |
| 8395 SW 73rd Ave Apt 412 | condos | 2 | 2 | 1,518 | $499,000 | — |
10-year hold projection
IRR2.3%
Equity multiple1.38x
Total return (10yr)$70,854
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $324,450 | $11,493 | -$9,410 | $249,268 | $75,182 |
| 2 | $334,184 | $11,916 | -$9,024 | $246,348 | $87,836 |
| 3 | $344,209 | $12,353 | -$8,625 | $243,227 | $100,982 |
| 4 | $354,535 | $12,805 | -$8,211 | $239,893 | $114,642 |
| 5 | $365,171 | $13,273 | -$7,783 | $236,329 | $128,842 |
| 6 | $376,126 | $13,757 | -$7,339 | $232,521 | $143,606 |
| 7 | $387,410 | $14,258 | -$6,880 | $228,451 | $158,959 |
| 8 | $399,033 | $14,776 | -$6,405 | $224,102 | $174,931 |
| 9 | $411,004 | $15,311 | -$5,913 | $219,453 | $191,550 |
| 10 | $423,334 | $15,865 | -$5,403 | $214,486 | $208,847 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.