4520 NW 79th Ave Apt 2D
Doral, FL 33166 · condos · For Sale · 113 days on market
Asking price$284,900
2 beds 2 baths 1,060 sqft
Listed by Oscar Rojas · Met Real Estate Corp.
Typecondos
Built1970
Price / sqft$269
Est. value (own analysis)$343,016
Rent estimate (own analysis)$3,200/mo
HOA$528/mo
1 / 30
Show every detail
Statusfor_sale
Listed date2026-05-12
Removed date—
MLSMiamiMLS #A12017484
Coordinates25.81297, -80.32636
Address4520 NW 79th Ave Apt 2D
CityDoral
StateFL
Zip33166
Listing ID5777876359
Sourceus-real-estate-listings, cached 2026-09-01
ZIP market snapshot (33166)
Typical home value (ZHVI)$610,998
Typical rent (ZORI)$2,899/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 | $284,900 |
| Down payment (20.0%) | $56,980 |
| Loan amount | $227,920 |
| Closing costs (5.0%) | $14,245 |
| Total cash to close | $71,225 |
| Income | |
| Rent (comp-derived) | $3,200$38,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,944$35,328 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $451$5,413 |
| Insurance (placeholder 0.8% of price) | $190$2,279 |
| HOA dues | $528$6,336 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $160$1,920 |
| Total operating expenses | $1,329$15,948 |
| 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) | $160$1,920 |
| 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 | 1,101 | $3,455 | — | — | |
| apartment | 2 | 2 | 1,299 | $3,665 | — | — | |
| apartment | 2 | 2 | 1,089 | $3,073 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,191 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,425 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,658 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,804 | — | — | |
| apartment | 2 | 2 | 1,171 | $4,175 | — | — | |
| apartment | 2 | 2 | 1,117 | $3,348 | — | — | |
| apartment | 2 | 2 | 1,186 | $3,369 | — | — | |
| apartment | 2 | 2 | 1,060 | $2,200 | 2026-08-27 | — | |
| condos | 2 | 2 | 1,040 | $2,550 | 2026-08-27 | — | |
| condos | 2 | 2 | 1,197 | $2,350 | 2026-08-27 | — | |
| apartment | 2 | 1 | 720 | $2,400 | 2024-08-23 | — | |
| apartment | 2 | 1 | 720 | $2,400 | 2024-08-23 | — | |
| apartment | 2 | 2 | 1,060 | $2,400 | 2026-07-21 | — | |
| condos | 2 | 2 | 825 | $2,150 | 2026-08-02 | — | |
| apartment | 2 | 2 | 1,060 | $2,400 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,060 | $2,300 | 2026-06-02 | — | |
| condos | 2 | 2 | 960 | $3,100 | 2026-08-04 | — | |
| condos | 2 | 2 | 875 | $2,000 | 2026-06-30 | — | |
| condos | 2 | 2 | 1,060 | $2,400 | 2026-08-21 | — | |
| condos | 2 | 2 | 875 | $2,300 | 2026-05-12 | — | |
| condos | 2 | 2 | 1,061 | $2,350 | 2026-06-30 | — | |
| condos | 2 | 2 | 1,060 | $2,300 | 2025-11-14 | — | |
| condos | 2 | 2 | 992 | $2,375 | 2026-08-21 | — | |
| condos | 2 | 2 | 1,036 | $2,300 | 2026-07-16 | — | |
| condos | 2 | 1 | 988 | $3,200 | 2026-06-04 | — | |
| condos | 2 | 2 | 1,060 | $2,400 | 2026-08-24 | — | |
| condos | 2 | 2 | 1,197 | $2,250 | 2026-07-09 | — | |
| apartment | 2 | 2 | 857 | $2,500 | 2026-08-15 | — | |
| condos | 2 | 2 | 1,036 | $2,300 | 2026-07-28 | — | |
| condos | 2 | 2 | 1,036 | $2,275 | 2026-04-23 | — | |
| condos | 2 | 2 | 992 | $2,400 | 2026-08-19 | — | |
| condos | 2 | 2 | 1,060 | $2,400 | 2026-07-25 | — | |
| apartment | 2 | 2 | 971 | $3,100 | 2026-08-15 | — | |
| condos | 2 | 2 | 1,036 | $2,650 | 2026-07-17 | — | |
| condos | 2 | 2 | 1,129 | $3,100 | 2026-07-19 | — | |
| condos | 2 | 2 | 857 | $2,400 | 2026-07-15 | — | |
| condos | 2 | 2 | 950 | $3,250 | 2026-07-21 | — | |
| condos | 2 | 3 | 1,124 | $3,200 | 2026-05-03 | — | |
| apartment | 2 | 2 | 1,106 | $3,900 | 2026-07-28 | — | |
| condos | 2 | 2 | 1,067 | $3,300 | 2026-07-20 | — | |
| condos | 2 | 2 | 1,052 | $3,290 | 2026-07-06 | — | |
| condos | 2 | 2 | 1,379 | $5,500 | 2026-04-06 | — | |
| apartment | 2 | 3 | 1,124 | $2,950 | 2026-03-21 | — | |
| condos | 2 | 2 | 1,052 | $3,500 | 2026-08-05 | — | |
| condos | 2 | 2 | 1,162 | $3,400 | 2026-08-07 | — | |
| condos | 2 | 2 | 961 | $3,200 | 2026-06-16 | — | |
| condos | 2 | 2 | 1,032 | $4,900 | 2026-01-26 | — | |
| condos | 2 | 2 | 960 | $3,200 | 2026-03-23 | — | |
| condos | 2 | 2 | 1,106 | $3,900 | 2026-07-18 | — | |
| apartment | 2 | 2 | 1,024 | $4,350 | 2026-06-18 | — | |
| apartment | 2 | 2 | 1,040 | $4,350 | 2026-06-18 | — | |
| apartment | 2 | 2 | 1,052 | $3,500 | 2026-07-29 | — | |
| condos | 2 | 2 | 1,020 | $4,900 | 2025-10-13 | — | |
| apartment | 2 | 2 | 905 | $2,695 | 2026-08-02 | — | |
| apartment | 2 | 2 | 950 | $2,795 | 2026-08-14 | — | |
| apartment | 2 | 2 | 1,264 | $3,283 | — | — | |
| apartment | 2 | 2 | 969 | $3,633 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,708 | — | — | |
| apartment | 2 | 2 | 972 | $3,874 | — | — | |
| apartment | 2 | 2 | 900 | $2,450 | — | — | |
| condos | 2 | 2 | 1,129 | $3,150 | — | — | |
| apartment | 2 | 2 | 1,117 | $3,343 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,084 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,240 | — | — | |
| apartment | 2 | 2 | 1,038 | $3,230 | — | — | |
| apartment | 2 | 2 | 1,264 | $3,283 | — | — | |
| apartment | 2 | 2 | 1,022 | $3,285 | — | — | |
| apartment | 2 | 2 | 1,205 | $3,320 | — | — | |
| apartment | 2 | 2 | 1,264 | $3,348 | — | — | |
| apartment | 2 | 2 | 1,117 | $3,363 | — | — | |
| apartment | 2 | 2 | 972 | $3,854 | — | — | |
| apartment | 2 | 2 | 972 | $3,844 | — | — | |
| apartment | 2 | 2 | 1,051 | $3,705 | — | — | |
| apartment | 2 | 2 | 1,171 | $4,080 | — | — | |
| apartment | 2 | 2 | 1,101 | $4,054 | — | — | |
| apartment | 2 | 2 | 1,101 | $4,262 | — | — | |
| apartment | 2 | 2 | 1,171 | $4,100 | — | — | |
| apartment | 2 | 2 | 995 | $2,626 | 2025-06-02 | — | |
| condos | 2 | 2 | 1,005 | $2,395 | 2026-08-14 | — | |
| condos | 2 | 2 | 1,061 | $2,450 | 2026-09-01 | — | |
| condos | 2 | 2 | 950 | $3,000 | 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 |
|---|---|---|---|---|---|---|
| 5201 NW Geneva Way Unit 103 | condos | 2 | 2 | 1,040 | $295,000 | 2026-08-28 |
| 5350 NW 84th Ave Unit 1604 | condos | 2 | 2 | 1,016 | $562,000 | 2026-08-28 |
| 8245 Lake Dr Apt 405 | condos | 2 | 2 | 1,197 | $305,000 | 2026-08-24 |
| 5252 NW 85th Ave Apt 511 | condos | 2 | 2 | 1,097 | $518,000 | 2026-08-20 |
| 8290 Lake Dr Apt 143 | condos | 2 | 2 | 1,036 | $250,000 | 2026-08-14 |
| 709 Curtiss Pkwy Apt 20 | condos | 2 | 2 | 1,020 | $350,000 | 2026-07-24 |
| 5252 NW 85th Ave Apt 1601 | condos | 2 | 2 | 1,067 | $540,000 | 2026-07-20 |
| 709 Curtiss Pkwy Apt 23 | condos | 2 | 2 | 1,020 | $300,000 | 2026-07-02 |
| 5252 NW 85th Ave Apt 911 | condos | 2 | 2 | 1,097 | $525,000 | 2026-06-22 |
| 4180 NW 79th Ave Apt 1D | condos | 2 | 2 | 1,060 | $279,000 | 2026-06-12 |
| 8255 Lake Dr Apt 206 | condos | 2 | 2 | 1,197 | $280,000 | 2026-06-11 |
| 5252 NW 85th Ave Apt 1910 | condos | 2 | 2 | 1,052 | $550,000 | 2026-06-05 |
| 8017 Lake Dr Apt 103 | condos | 2 | 2 | 824 | $299,900 | 2026-06-05 |
| 5300 NW 85th Ave Apt 1701 | condos | 2 | 2 | 1,073 | $525,000 | 2026-06-01 |
| 5350 NW 84th Ave Unit 1804 | condos | 2 | 2 | 1,016 | $605,000 | 2026-06-01 |
| 4200 NW 79th Ave Apt 2A | condos | 2 | 2 | 1,060 | $292,000 | 2026-05-29 |
| 8027 Lake Dr Apt 201 | condos | 2 | 2 | 857 | $310,000 | 2026-05-27 |
| 4530 NW 79th Ave Apt 2A | condos | 2 | 2 | 1,060 | $260,000 | 2026-05-15 |
| 5231 Geneva Way Apt 205 | condos | 2 | 2 | 1,061 | $232,500 | 2026-05-08 |
| 685 Miller Dr Apt 404E | condos | 2 | 2 | — | $225,000 | 2026-05-05 |
| 5350 NW 84th Ave Unit 2004 | condos | 2 | 2 | 1,017 | $590,000 | 2026-04-06 |
| 4350 NW 79th Ave Apt 1B | condos | 2 | 2 | 1,060 | $285,000 | 2026-04-02 |
| 5252 NW 85th Ave Apt 803 | condos | 2 | 2 | 950 | $450,000 | 2026-03-30 |
| 309 S Royal Poinciana Blvd Apt 304 | condos | 2 | 2 | 1,053 | $295,000 | 2026-02-26 |
| 5350 NW 84th Ave Unit 907 | condos | 2 | 2 | 1,024 | $555,000 | 2026-02-24 |
| 8001 NW 41st St Unit F303 | condos | 2 | 3 | 1,124 | $500,000 | 2026-02-23 |
| 8290 Lake Dr Apt 514 | condos | 2 | 2 | 1,036 | $315,000 | 2026-02-23 |
| 4636 NW 84th Ave Apt 47 | condos | 2 | 2 | 1,129 | $450,000 | 2026-02-23 |
| 8100 Geneva Ct Apt 147 | condos | 2 | 2 | 992 | $285,000 | 2026-02-20 |
| 8180 Geneva Ct Apt 326 | condos | 2 | 2 | 992 | $280,000 | 2026-02-05 |
| 4140 NW 79th Ave Apt 1B | condos | 2 | 2 | 1,060 | $277,000 | 2026-02-03 |
| 241 S Royal Poinciana Blvd Apt 305 | condos | 2 | 1 | 624 | $215,000 | 2026-01-21 |
| 8180 Geneva Ct Apt 325 | condos | 2 | 2 | 992 | $282,000 | 2025-12-30 |
| 5300 Paseo Blvd Unit 1714 | condos | 2 | 1 | 988 | $425,000 | 2025-12-26 |
| 4550 NW 79th Ave Apt 1D | condos | 2 | 2 | 1,060 | $292,000 | 2025-12-19 |
| 5300 NW 85th Ave Apt 1604 | condos | 2 | 2 | 1,063 | $525,000 | 2025-12-11 |
| 4480 NW 79th Ave Apt 2G | condos | 2 | 2 | 1,060 | $295,000 | 2025-12-05 |
| 680 Miller Dr Unit W402 | condos | 2 | 2 | 816 | $299,000 | 2025-11-20 |
| 5300 Paseo Blvd Unit 1001 | condos | 2 | 2 | 1,073 | $520,000 | 2025-11-19 |
| 8120 Geneva Ct Apt 449 | condos | 2 | 2 | 992 | $280,000 | 2025-11-05 |
| 8323 Lake Dr Apt 406 | condos | 2 | 2 | 1,197 | $300,000 | 2025-10-24 |
| 8225 Lake Dr Apt 502 | condos | 2 | 2 | 1,197 | $290,000 | 2025-09-16 |
| 4110 NW 79th Ave Apt 2C | condos | 2 | 1 | 780 | $268,000 | 2025-09-08 |
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 |
|---|---|---|---|---|---|---|
| 4640 NW 84th Ave Apt 16 | condos | 2 | 3 | 1,312 | $539,000 | — |
| 341 NW 67th Ave | single_family | 2 | 2 | 891 | $729,900 | — |
| 4154 NW 79th Ave Apt 2A | condos | 2 | 2 | 1,060 | $310,000 | — |
| 989 Eastward Dr | single_family | 2 | 2 | 1,572 | $769,500 | — |
| 4544 NW 79th Ave Apt 1H | condos | 2 | 2 | 1,060 | $297,000 | — |
| 4410 NW 79th Ave Apt 1C | condos | 2 | 2 | 1,060 | $289,900 | — |
| 437 Lark Ave | single_family | 2 | 1 | 850 | $585,000 | — |
| 680 Miller Dr Unit W405 | condos | 2 | 2 | 860 | $280,000 | — |
10-year hold projection
IRR11.1%
Equity multiple2.74x
Total return (10yr)$160,961
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $293,447 | $19,380 | -$116 | $225,449 | $67,998 |
| 2 | $302,250 | $20,041 | $497 | $222,808 | $79,443 |
| 3 | $311,318 | $20,724 | $1,130 | $219,986 | $91,332 |
| 4 | $320,657 | $21,429 | $1,786 | $216,970 | $103,688 |
| 5 | $330,277 | $22,158 | $2,463 | $213,746 | $116,531 |
| 6 | $340,186 | $22,911 | $3,162 | $210,302 | $129,884 |
| 7 | $350,391 | $23,688 | $3,886 | $206,621 | $143,770 |
| 8 | $360,903 | $24,491 | $4,633 | $202,687 | $158,216 |
| 9 | $371,730 | $25,321 | $5,406 | $198,483 | $173,247 |
| 10 | $382,882 | $26,178 | $6,204 | $193,990 | $188,892 |
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.