7772 W 29th Way Apt 202
Hialeah, FL 33018 · condos · For Sale · 21 days on market
Asking price$257,000
2 beds 2 baths 925 sqft
Listed by Luis Naffah · LoKation® Real Estate
Typecondos
Built1990
Price / sqft$278
Est. value (Zillow ZIP avg)$530,396
Rent estimate (own analysis)$2,770/mo
HOA$239/mo
1 / 3
Show every detail
Statusfor_sale
Listed date2026-08-12
Removed date—
MLSMiamiMLS #A12070011
Coordinates25.89333, -80.34263
Address7772 W 29th Way Apt 202
CityHialeah
StateFL
Zip33018
Listing ID6292795080
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33018)
Typical home value (ZHVI)$530,396
Typical rent (ZORI)$3,006/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 | $257,000 |
| Down payment (20.0%) | $51,400 |
| Loan amount | $205,600 |
| Closing costs (5.0%) | $12,850 |
| Total cash to close | $64,250 |
| Income | |
| Rent (comp-derived) | $2,770$33,240 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,548$30,581 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $407$4,883 |
| Insurance (placeholder 0.8% of price) | $171$2,056 |
| HOA dues | $239$2,868 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $139$1,662 |
| Total operating expenses | $956$11,469 |
| 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) | $139$1,662 |
| 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 | 946 | $2,000 | 2026-07-29 | — | |
| condos | 2 | 2 | 870 | $2,400 | 2026-08-26 | — | |
| condos | 2 | 2 | 946 | $2,200 | 2026-07-23 | — | |
| condos | 2 | 2 | 1,100 | $2,300 | 2026-07-18 | — | |
| condos | 2 | 2 | 870 | $2,100 | 2026-08-09 | — | |
| condos | 2 | 2 | 925 | $2,350 | 2026-08-12 | — | |
| condos | 2 | 2 | 1,080 | $2,200 | 2026-08-06 | — | |
| condos | 2 | 2 | 980 | $2,350 | 2026-08-01 | — | |
| condos | 2 | 2 | 885 | $2,400 | 2026-06-05 | — | |
| condos | 2 | 2 | 925 | $2,400 | 2026-07-25 | — | |
| condos | 2 | 1 | 920 | $2,200 | 2026-06-29 | — | |
| condos | 2 | 2 | 870 | $2,100 | 2026-08-27 | — | |
| condos | 2 | 2 | 925 | $2,250 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,100 | $2,200 | 2026-03-11 | — | |
| condos | 2 | 2 | 970 | $2,300 | 2026-07-08 | — | |
| condos | 2 | 2 | 925 | $2,200 | — | — | |
| condos | 2 | 2 | 925 | $2,200 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,727 | — | — | |
| apartment | 2 | 2 | 1,200 | $3,090 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,727 | — | — | |
| apartment | 2 | 2 | 1,186 | $2,881 | — | — | |
| apartment | 2 | 2 | 1,125 | $2,596 | — | — | |
| apartment | 2 | 2 | 1,136 | $3,265 | — | — | |
| apartment | 2 | 2 | 1,093 | $2,811 | — | — | |
| apartment | 2 | 2 | 1,109 | $2,633 | — | — | |
| apartment | 2 | 2 | 1,093 | $3,555 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,770 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,770 | — | — | |
| apartment | 2 | 2 | 1,093 | $3,060 | — | — | |
| apartment | 2 | 2 | 1,093 | $3,155 | — | — | |
| apartment | 2 | 2 | 1,093 | $3,200 | — | — | |
| apartment | 2 | 2 | 1,230 | $2,900 | — | — | |
| apartment | 2 | 2 | 970 | $2,827 | — | — | |
| apartment | 2 | 2 | 1,230 | $2,900 | — | — | |
| apartment | 2 | 2 | 1,239 | $2,900 | — | — | |
| apartment | 2 | 2 | 1,230 | $2,900 | — | — | |
| apartment | 2 | 2 | 1,239 | $2,900 | — | — | |
| apartment | 2 | 2 | 1,136 | $3,627 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,697 | — | — | |
| apartment | 2 | 2 | 1,109 | $2,594 | — | — | |
| apartment | 2 | 2 | 1,109 | $2,594 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,727 | — | — | |
| apartment | 2 | 2 | 1,109 | $2,709 | — | — | |
| apartment | 2 | 2 | 1,093 | $2,769 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,817 | — | — | |
| apartment | 2 | 2 | 1,093 | $2,840 | — | — | |
| apartment | 2 | 2 | 1,093 | $2,811 | — | — | |
| apartment | 2 | 2 | 1,093 | $2,836 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,802 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,890 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,697 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,697 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,740 | — | — | |
| apartment | 2 | 2 | 1,171 | $2,995 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,860 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,727 | — | — | |
| apartment | 2 | 2 | 1,230 | $2,799 | — | — | |
| apartment | 2 | 2 | 1,051 | $2,827 | — | — | |
| apartment | 2 | 2 | 1,230 | $2,799 | — | — | |
| apartment | 2 | 2 | 1,125 | $2,877 | — | — | |
| apartment | 2 | 2 | 1,122 | $3,171 | — | — | |
| apartment | 2 | 2 | 970 | $3,197 | — | — | |
| apartment | 2 | 2 | 970 | $3,172 | — | — | |
| apartment | 2 | 2 | 1,090 | $3,490 | — | — | |
| apartment | 2 | 2 | 1,171 | $3,445 | — | — | |
| apartment | 2 | 2 | 1,122 | $3,436 | — | — | |
| apartment | 2 | 2 | 1,136 | $3,603 | — | — | |
| condos | 2 | 2 | 980 | $2,300 | 2026-08-31 | — | |
| apartment | 2 | 2 | 1,001 | $2,260 | 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.
No recent recorded sales cached yet for this ZIP.
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 |
|---|---|---|---|---|---|---|
| 7785 W 30th Ct Unit F107 | condos | 2 | 2 | 998 | $300,000 | — |
| 3375 W 76th St Apt 145 | condos | 2 | 2 | 990 | $320,610 | — |
| 7699 W 36th Ave Apt 1 | condos | 2 | 3 | 976 | $375,000 | — |
| 9425 NW 114th Ln Unit 3 | townhomes | 2 | 2 | 1,188 | $439,999 | — |
| 8851 NW 119th St Unit 5222 | condos | 2 | 2 | 1,200 | $270,000 | — |
| 7817 W 36th Ave Unit 101 | condos | 2 | 2 | 1,050 | $350,000 | — |
| 11053 W Okeechobee Rd Unit 102 | condos | 2 | 2 | 1,029 | $365,000 | — |
| 7603 W 29th Ln Unit 202-55 | condos | 2 | 2 | 980 | $285,000 | — |
10-year hold projection
IRR13.1%
Equity multiple3.03x
Total return (10yr)$163,907
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $264,710 | $19,112 | $1,595 | $203,371 | $61,339 |
| 2 | $272,651 | $19,742 | $2,184 | $200,989 | $71,663 |
| 3 | $280,831 | $20,394 | $2,793 | $198,443 | $82,388 |
| 4 | $289,256 | $21,066 | $3,421 | $195,722 | $93,534 |
| 5 | $297,933 | $21,759 | $4,070 | $192,815 | $105,119 |
| 6 | $306,871 | $22,475 | $4,740 | $189,708 | $117,164 |
| 7 | $316,078 | $23,215 | $5,432 | $186,387 | $129,691 |
| 8 | $325,560 | $23,977 | $6,147 | $182,839 | $142,721 |
| 9 | $335,327 | $24,765 | $6,885 | $179,046 | $156,280 |
| 10 | $345,387 | $25,578 | $7,647 | $174,994 | $170,393 |
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.