5501 NW 7th St Apt E412
Miami, FL 33126 · condos · For Sale · 113 days on market
Asking price$199,000
1 beds 1 baths 662 sqft
Listed by Idania Brizuela · Real Estate Direct Of S. Fla
Typecondos
Built1972
Price / sqft$301
Est. value (own analysis)$205,667
Rent estimate (own analysis)$1,995/mo
HOA$318/mo
Wind10/10Extreme$Heat9/10ExtremeFlood6/10major$Air2/10MinorWildfire1/10Minimal
1 / 24
Show every detail
Statusfor_sale
Listed date2026-05-12
Removed date—
MLSMiamiMLS #A12017589
Coordinates25.77864, -80.28454
Address5501 NW 7th St Apt E412
CityMiami
StateFL
Zip33126
Listing ID6480462697
Sourceus-real-estate-listings, cached 2026-08-28
ZIP market snapshot (33126)
Typical home value (ZHVI)$303,717
Typical rent (ZORI)$2,370/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 | $199,000 |
| Down payment (20.0%) | $39,800 |
| Loan amount | $159,200 |
| Closing costs (5.0%) | $9,950 |
| Total cash to close | $49,750 |
| Income | |
| Rent (comp-derived) | $1,995$23,940 |
| Vacancy loss (8.0%) | |
| Effective gross income | $1,835$22,025 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $315$3,781 |
| Insurance (est. scaled by flood & wind risk) | $232$2,786 |
| HOA dues | $318$3,816 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $100$1,197 |
| Total operating expenses | $965$11,580 |
| 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) | $100$1,197 |
| 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 | 1 | 1 | 555 | $1,750 | 2026-08-20 | — | |
| apartment | 1 | 1 | 800 | $2,295 | 2025-07-17 | — | |
| condos | 1 | 1 | 685 | $2,150 | 2026-08-17 | — | |
| apartment | 1 | 1 | 616 | $1,950 | 2026-08-15 | — | |
| apartment | 1 | 2 | 773 | $1,850 | 2026-08-14 | — | |
| apartment | 1 | 2 | 773 | $1,900 | 2026-08-13 | — | |
| condos | 1 | 1 | 662 | $1,700 | 2026-08-12 | — | |
| apartment | 1 | 1 | 598 | $1,675 | 2026-08-12 | — | |
| condos | 1 | 1 | 777 | $1,800 | 2026-08-07 | — | |
| condos | 1 | 1 | 685 | $2,000 | 2026-08-07 | — | |
| condos | 1 | 2 | 663 | $1,850 | 2026-08-07 | — | |
| condos | 1 | 1 | 605 | $1,500 | 2026-07-27 | — | |
| condos | 1 | 1 | 605 | $1,700 | 2026-07-24 | — | |
| condos | 1 | 1 | 546 | $1,700 | 2026-07-22 | — | |
| condos | 1 | 1 | 610 | $1,700 | 2026-07-20 | — | |
| condos | 1 | 1 | 605 | $1,700 | 2026-07-17 | — | |
| condos | 1 | 1 | 685 | $2,150 | 2026-07-17 | — | |
| condos | 1 | 1 | 756 | $1,900 | 2026-07-16 | — | |
| condos | 1 | 1 | 756 | $1,850 | 2026-07-16 | — | |
| condos | 1 | 1 | 605 | $1,995 | 2026-07-14 | — | |
| apartment | 1 | 1 | 711 | $2,100 | 2026-07-14 | — | |
| apartment | 1 | 1 | 720 | $1,695 | 2026-07-13 | — | |
| apartment | 1 | 1 | 845 | $2,260 | 2026-07-10 | — | |
| condos | 1 | 1 | 685 | $2,100 | 2026-07-10 | — | |
| condos | 1 | 1 | 580 | $1,675 | 2026-07-09 | — | |
| condos | 1 | 1 | 550 | $1,650 | 2026-07-02 | — | |
| condos | 1 | 1 | 777 | $1,800 | 2026-07-02 | — | |
| condos | 1 | 1 | 605 | $1,800 | 2026-06-30 | — | |
| condos | 1 | 1 | 560 | $1,750 | 2026-06-25 | — | |
| condos | 1 | 1 | 607 | $1,700 | 2026-06-25 | — | |
| apartment | 1 | 1 | 504 | $1,700 | 2026-06-23 | — | |
| condos | 1 | 1 | 598 | $1,700 | 2026-06-19 | — | |
| condos | 1 | 1 | 605 | $1,775 | 2026-06-18 | — | |
| condos | 1 | 1 | 605 | $1,625 | 2026-06-17 | — | |
| condos | 1 | 1 | 685 | $2,000 | 2026-06-12 | — | |
| condos | 1 | 1 | 506 | $1,725 | 2026-06-02 | — | |
| condos | 1 | 1 | 550 | $1,650 | 2026-05-27 | — | |
| condos | 1 | 1 | 663 | $1,800 | 2026-05-20 | — | |
| condos | 1 | 1 | 810 | $1,900 | 2026-05-11 | — | |
| condos | 1 | 1 | 756 | $1,800 | 2026-08-04 | — | |
| condos | 1 | 1 | 777 | $1,750 | 2026-08-04 | — | |
| condos | 1 | 1 | 605 | $1,800 | 2026-08-04 | — | |
| condos | 1 | 1 | 598 | $1,750 | 2026-07-31 | — | |
| condos | 1 | 1 | 685 | $2,250 | 2026-07-31 | — | |
| condos | 1 | 1 | 685 | $2,150 | 2026-07-30 | — | |
| condos | 1 | 1 | 696 | $2,200 | 2026-07-30 | — | |
| apartment | 1 | 1 | 608 | $1,900 | 2026-07-28 | — | |
| apartment | 1 | 1 | 506 | $1,675 | 2026-04-06 | — | |
| condos | 1 | 1 | 703 | $2,100 | 2026-08-24 | — | |
| apartment | 1 | 1 | 533 | $1,800 | 2026-02-17 | — | |
| condos | 1 | 1 | 605 | $1,625 | 2026-03-13 | — | |
| apartment | 1 | 1 | 705 | $2,050 | 2022-09-08 | — | |
| condos | 1 | 1 | 598 | $1,725 | 2026-03-13 | — | |
| condos | 1 | 1 | 670 | $1,850 | 2026-02-10 | — | |
| condos | 1 | 1 | 700 | $1,799 | 2026-02-09 | — | |
| apartment | 1 | 1 | 648 | $2,643 | 2025-11-18 | — | |
| apartment | 1 | 1 | 728 | $2,460 | — | — | |
| apartment | 1 | 1 | 845 | $2,477 | — | — | |
| apartment | 1 | 1 | 750 | $2,426 | — | — | |
| apartment | 1 | 1 | 728 | $2,480 | — | — | |
| apartment | 1 | 1 | 801 | $2,600 | — | — | |
| apartment | 1 | 1 | 530 | $1,700 | 2026-08-24 | — | |
| condos | 1 | 1 | 742 | $2,100 | 2026-08-25 | — | |
| condos | 1 | 1 | 605 | $1,750 | 2026-04-09 | — | |
| condos | 1 | 1 | 598 | $1,800 | 2026-03-25 | — | |
| apartment | 1 | 1 | 845 | $2,291 | — | — | |
| apartment | 1 | 1 | 763 | $2,741 | — | — | |
| apartment | 1 | 1 | 648 | $2,475 | — | — | |
| apartment | 1 | 1 | 648 | $2,550 | — | — | |
| apartment | 1 | 1 | 845 | $2,462 | — | — | |
| apartment | 1 | 1 | 845 | $2,487 | — | — | |
| apartment | 1 | 1 | 699 | $2,090 | 2025-08-01 | — | |
| apartment | 1 | 1 | 801 | $2,585 | — | — | |
| apartment | 1 | 1 | 750 | $2,182 | — | — | |
| apartment | 1 | 1 | 583 | $2,179 | — | — | |
| apartment | 1 | 1 | 728 | $2,640 | — | — | |
| apartment | 1 | 1 | 728 | $2,460 | — | — | |
| apartment | 1 | 1 | 728 | $2,580 | — | — | |
| apartment | 1 | 1 | 730 | $2,458 | — | — | |
| apartment | 1 | 1 | 630 | $2,578 | — | — | |
| apartment | 1 | 1 | 597 | $2,656 | — | — | |
| apartment | 1 | 1 | 801 | $2,720 | — | — | |
| apartment | 1 | 1 | 728 | $2,730 | — | — | |
| apartment | 1 | 1 | 661 | $2,702 | — | — | |
| apartment | 1 | 1 | 728 | $2,850 | — | — | |
| apartment | 1 | 1 | 597 | $2,519 | — | — | |
| apartment | 1 | 1 | 648 | $2,475 | — | — | |
| apartment | 1 | 1 | 556 | $2,600 | — | — | |
| apartment | 1 | 1 | 800 | $3,079 | — | — | |
| condos | 1 | 1 | 605 | $1,700 | 2026-09-01 | — | |
| apartment | 1 | 1 | 845 | $2,260 | 2026-08-31 | — |
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 |
|---|---|---|---|---|---|---|
| 399 NW 72nd Ave Apt 104 | condos | 1 | 1 | 680 | $197,500 | 2026-08-21 |
| 5201 NW 7th St Apt 105 | condos | 1 | 1 | 756 | $184,000 | 2026-07-27 |
| 5085 NW 7th St Apt 1412 | condos | 1 | 1 | 685 | $270,000 | 2026-07-02 |
| 4550 NW 9th St Unit 305E | condos | 1 | 1 | 598 | $203,900 | 2026-07-01 |
| 4550 NW 9th St Unit 803E | condos | 1 | 1 | 605 | $185,000 | 2026-06-08 |
| 8261 NW 8th St Apt 239 | condos | 1 | 1 | 714 | $235,000 | 2026-05-28 |
| 801 NW 47th Ave Unit 119W | condos | 1 | 1 | 605 | $180,000 | 2026-05-22 |
| 5077 NW 7th St Apt 610 | condos | 1 | 1 | 685 | $295,000 | 2026-05-08 |
| 5077 NW 7th St Apt TS7 | condos | 1 | 1 | 685 | $265,000 | 2026-03-31 |
| 9539950562 | condos | 1 | 1 | 550 | $180,000 | 2026-03-04 |
| 5201 NW 7th St Apt 507 | condos | 1 | 1 | 756 | $165,000 | 2026-01-30 |
| 5050 NW 7th St Ph 16 | condos | 1 | 1 | 624 | $185,000 | 2026-01-20 |
| 4301 NW South Tamiami Canal Dr Unit 3-209 | condos | 1 | 1 | 550 | $190,000 | 2026-01-15 |
| 4801 NW 7th St Apt 602 | condos | 1 | 1 | 560 | $175,000 | 2025-12-30 |
| 5199 NW 7th St Unit 607 | condos | 1 | 1 | 756 | $215,000 | 2025-12-22 |
| 4265 NW South Tamiami Canal Dr Unit 1-104 | condos | 1 | 1 | 550 | $185,000 | 2025-12-22 |
| 4855 NW 7th St Unit 208-6 | condos | 1 | 1 | 740 | $229,900 | 2025-12-04 |
| 8050 NW 8th St Unit 1409 | condos | 1 | 1 | 720 | $215,000 | 2025-11-04 |
| 5199 NW 7th St Apt 603E | condos | 1 | 1 | 756 | $195,500 | 2025-10-07 |
| 4242 NW 2nd St Apt 706 | condos | 1 | 1 | 715 | $320,000 | 2025-09-30 |
| 801 NW 47th Ave Unit 409W | condos | 1 | 1 | 605 | $182,000 | 2025-09-12 |
| 8635 NW 8th St Apt 104 | condos | 1 | 2 | 773 | $186,000 | 2025-09-09 |
| 5280 NW 7th St Apt 306 | condos | 1 | 1 | 600 | $195,000 | 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 |
|---|---|---|---|---|---|---|
| 5050 NW 7th St Apt 220 | condos | 1 | 1 | 624 | $189,000 | — |
| condos | 1 | 1 | — | $173,000 | — | |
| 4550 NW 9th St Unit 512E | condos | 1 | 1 | 605 | $208,000 | — |
| 5199 NW 7th St Apt 501E | condos | 1 | 1 | 756 | $215,000 | — |
| 5201 NW 7th St Apt 506 | condos | 1 | 1 | 504 | $179,000 | — |
| 801 NW 47th Ave Unit 216W | condos | 1 | 1 | 598 | $180,000 | — |
| 5085 NW 7th St Apt 1505 | condos | 1 | 1 | 685 | $270,000 | — |
| 4242 NW 2nd St Apt 807 | condos | 1 | 1 | 742 | $315,000 | — |
10-year hold projection
IRR6.7%
Equity multiple2.06x
Total return (10yr)$78,715
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $204,970 | $10,445 | -$3,029 | $157,474 | $47,496 |
| 2 | $211,119 | $10,816 | -$2,688 | $155,629 | $55,490 |
| 3 | $217,453 | $11,200 | -$2,334 | $153,658 | $63,795 |
| 4 | $223,976 | $11,597 | -$1,969 | $151,551 | $72,425 |
| 5 | $230,696 | $12,007 | -$1,591 | $149,300 | $81,395 |
| 6 | $237,616 | $12,431 | -$1,200 | $146,894 | $90,722 |
| 7 | $244,745 | $12,870 | -$795 | $144,323 | $100,422 |
| 8 | $252,087 | $13,323 | -$377 | $141,576 | $110,512 |
| 9 | $259,650 | $13,791 | $56 | $138,639 | $121,011 |
| 10 | $267,439 | $14,276 | $504 | $135,501 | $131,938 |
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.