7925 NW 104th Ave Apt 24
Doral, FL 33178 · condos · For Sale · 129 days on market
Asking price$385,000
2 beds 2 baths 963 sqft
Suggested offer$315,854$69,146 above the est. market value of $315,854.
View on Realtor.com →Listed by Flynn Nolan · Vreeland Real Estate LLC
Typecondos
Built2019
Price / sqft$400
Est. value (own analysis)$315,854
Rent estimate (own analysis)$2,879/mo
HOA$734/mo
1 / 28
Show every detail
Statusfor_sale
Listed date2026-04-27
Removed date—
MLSBeachesMLS #B26020584
Coordinates25.84524, -80.36422
Address7925 NW 104th Ave Apt 24
CityDoral
StateFL
Zip33178
Listing ID9144081990
Sourceus-real-estate-listings, cached 2026-09-02
ZIP market snapshot (33178)
Typical home value (ZHVI)$558,055
Typical rent (ZORI)$2,961/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 | $385,000 |
| Down payment (20.0%) | $77,000 |
| Loan amount | $308,000 |
| Closing costs (5.0%) | $19,250 |
| Total cash to close | $96,250 |
| Income | |
| Rent (comp-derived) | $2,879$34,548 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,649$31,784 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $610$7,315 |
| Insurance (placeholder 0.8% of price) | $257$3,080 |
| HOA dues | $734$8,808 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $144$1,727 |
| Total operating expenses | $1,744$20,930 |
| 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) | $144$1,727 |
| 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 | 3 | 1,123 | $2,650 | 2026-08-18 | — | |
| apartment | 2 | 2 | 1,238 | $3,026 | — | — | |
| apartment | 2 | 2 | 889 | $2,919 | — | — | |
| apartment | 2 | 3 | 1,143 | $2,869 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,706 | — | — | |
| apartment | 2 | 2 | 1,085 | $2,701 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,631 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,706 | — | — | |
| apartment | 2 | 2 | 1,185 | $2,881 | — | — | |
| apartment | 2 | 2 | 1,185 | $2,951 | — | — | |
| apartment | 2 | 2 | 1,083 | $2,795 | — | — | |
| apartment | 2 | 2 | 1,083 | $2,895 | — | — | |
| apartment | 2 | 2 | 1,083 | $2,895 | — | — | |
| apartment | 2 | 2 | 1,010 | $2,500 | 2025-08-31 | — | |
| condos | 2 | 3 | 1,170 | $2,500 | 2026-07-16 | — | |
| apartment | 2 | 2 | 960 | $2,400 | 2026-05-22 | — | |
| apartment | 2 | 2 | 1,105 | $3,290 | 2026-07-21 | — | |
| condos | 2 | 2 | 994 | $2,600 | 2026-07-25 | — | |
| condos | 2 | 2 | 960 | $2,750 | 2026-08-06 | — | |
| condos | 2 | 2 | 1,128 | $2,650 | 2026-08-21 | — | |
| condos | 2 | 2 | 960 | $2,650 | 2026-07-18 | — | |
| condos | 2 | 2 | 1,115 | $2,590 | 2026-07-29 | — | |
| condos | 2 | 3 | 1,050 | $2,700 | 2026-07-30 | — | |
| condos | 2 | 3 | 1,115 | $2,650 | 2026-07-09 | — | |
| condos | 2 | 3 | 1,115 | $2,375 | 2026-08-19 | — | |
| condos | 2 | 3 | 1,150 | $2,550 | 2026-07-09 | — | |
| condos | 2 | 2 | 870 | $2,350 | 2026-08-16 | — | |
| condos | 2 | 2 | 1,105 | $2,550 | 2026-07-15 | — | |
| condos | 2 | 1 | 818 | $2,650 | 2026-06-02 | — | |
| condos | 2 | 3 | 1,088 | $2,700 | 2026-05-27 | — | |
| condos | 2 | 2 | 1,135 | $3,000 | 2026-03-10 | — | |
| condos | 2 | 2 | 1,128 | $2,690 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,115 | $2,690 | 2026-08-13 | — | |
| apartment | 2 | 2 | 1,048 | $2,700 | 2026-08-03 | — | |
| condos | 2 | 2 | 910 | $2,550 | 2026-08-17 | — | |
| condos | 2 | 3 | 1,121 | $2,600 | 2026-07-15 | — | |
| condos | 2 | 2 | 870 | $2,500 | 2026-07-23 | — | |
| condos | 2 | 2 | 1,130 | $3,050 | 2026-07-31 | — | |
| condos | 2 | 2 | 1,105 | $2,800 | 2026-01-30 | — | |
| apartment | 2 | 3 | 1,260 | $2,650 | 2026-06-25 | — | |
| condos | 2 | 2 | 1,130 | $2,600 | 2026-06-10 | — | |
| condos | 2 | 2 | 1,135 | $3,000 | 2026-07-19 | — | |
| condos | 2 | 3 | 1,205 | $2,700 | 2026-08-16 | — | |
| condos | 2 | 2 | 910 | $2,500 | 2026-08-20 | — | |
| condos | 2 | 3 | 1,121 | $2,650 | 2026-04-21 | — | |
| condos | 2 | 3 | 1,072 | $2,950 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,050 | $2,750 | 2026-07-11 | — | |
| condos | 2 | 3 | 1,088 | $2,550 | 2026-02-04 | — | |
| condos | 2 | 3 | 1,260 | $2,700 | 2026-08-07 | — | |
| condos | 2 | 2 | 910 | $2,600 | 2026-06-30 | — | |
| condos | 2 | 2 | 910 | $2,400 | 2026-06-26 | — | |
| condos | 2 | 2 | 1,130 | $2,750 | 2026-05-01 | — | |
| condos | 2 | 3 | 1,050 | $2,900 | 2026-07-02 | — | |
| condos | 2 | 2 | 910 | $2,550 | 2026-07-22 | — | |
| apartment | 2 | 3 | 1,205 | $2,700 | 2026-06-11 | — | |
| apartment | 2 | 2 | 1,105 | $2,700 | 2026-08-19 | — | |
| condos | 2 | 2 | 1,066 | $2,900 | 2026-08-19 | — | |
| condos | 2 | 2 | 827 | $2,750 | 2026-08-20 | — | |
| condos | 2 | 2 | 1,130 | $3,100 | 2026-07-30 | — | |
| condos | 2 | 2 | 1,115 | $3,200 | 2026-07-06 | — | |
| condos | 2 | 3 | 1,072 | $3,200 | 2026-07-10 | — | |
| condos | 2 | 2 | 1,183 | $2,800 | 2026-06-22 | — | |
| apartment | 2 | 2 | 1,015 | $2,700 | 2026-07-23 | — | |
| apartment | 2 | 2 | 1,244 | $3,100 | 2026-06-25 | — | |
| apartment | 2 | 2 | 1,130 | $3,250 | 2026-07-20 | — | |
| condos | 2 | 3 | 1,121 | $2,550 | 2026-07-29 | — | |
| condos | 2 | 2 | 1,130 | $3,150 | 2026-08-05 | — | |
| condos | 2 | 3 | 1,072 | $2,800 | 2026-03-11 | — | |
| condos | 2 | 2 | 1,244 | $3,100 | 2026-06-09 | — | |
| condos | 2 | 3 | 1,072 | $3,150 | 2026-07-23 | — | |
| condos | 2 | 2 | 1,066 | $3,100 | 2026-08-17 | — | |
| condos | 2 | 2 | 1,135 | $3,300 | 2026-08-18 | — | |
| condos | 2 | 2 | 1,130 | $3,900 | 2025-07-09 | — | |
| condos | 2 | 3 | 1,121 | $2,700 | 2026-07-09 | — | |
| condos | 2 | 2 | 1,020 | $3,200 | 2026-08-11 | — | |
| condos | 2 | 2 | 964 | $3,150 | 2026-07-13 | — | |
| condos | 2 | 3 | 1,050 | $2,800 | 2026-07-17 | — | |
| condos | 2 | 2 | 1,048 | $2,690 | — | — | |
| apartment | 2 | 2 | 1,062 | $2,967 | — | — | |
| apartment | 2 | 2 | 1,062 | $2,997 | — | — | |
| apartment | 2 | 2 | 1,062 | $2,967 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,505 | — | — | |
| apartment | 2 | 2 | 1,238 | $3,128 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,189 | — | — | |
| apartment | 2 | 2 | 1,083 | $3,070 | — | — | |
| apartment | 2 | 2 | 1,128 | $2,750 | — | — | |
| apartment | 2 | 2 | 1,099 | $2,690 | — | — | |
| apartment | 2 | 2 | 1,099 | $2,840 | — | — | |
| condos | 2 | 2 | 1,244 | $3,100 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,606 | — | — | |
| apartment | 2 | 2 | 1,148 | $3,408 | — | — | |
| apartment | 2 | 2 | 1,100 | $2,914 | — | — | |
| apartment | 2 | 2 | 895 | $2,930 | — | — | |
| apartment | 2 | 2 | 889 | $2,929 | — | — | |
| apartment | 2 | 2 | 1,062 | $2,967 | — | — | |
| apartment | 2 | 2 | 889 | $2,844 | — | — | |
| apartment | 2 | 3 | 1,143 | $2,879 | — | — | |
| apartment | 2 | 2 | 1,083 | $2,822 | — | — | |
| apartment | 2 | 2 | 895 | $2,869 | — | — | |
| apartment | 2 | 2 | 1,248 | $2,939 | — | — | |
| apartment | 2 | 2 | 889 | $2,929 | — | — | |
| apartment | 2 | 2 | 1,133 | $3,004 | — | — | |
| apartment | 2 | 2 | 1,118 | $3,079 | — | — | |
| apartment | 2 | 2 | 980 | $3,139 | — | — | |
| apartment | 2 | 2 | 889 | $2,898 | — | — | |
| apartment | 2 | 2 | 895 | $2,945 | — | — | |
| apartment | 2 | 2 | 1,133 | $3,005 | — | — | |
| apartment | 2 | 2 | 1,216 | $3,213 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,309 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,309 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,458 | — | — | |
| apartment | 2 | 2 | 889 | $2,813 | — | — | |
| apartment | 2 | 2 | 889 | $2,919 | — | — | |
| apartment | 2 | 2 | 889 | $2,800 | — | — | |
| apartment | 2 | 2 | 889 | $2,850 | — | — | |
| apartment | 2 | 2 | 895 | $3,046 | — | — | |
| apartment | 2 | 2 | 1,130 | $3,150 | — | — | |
| apartment | 2 | 2 | 980 | $3,099 | — | — | |
| apartment | 2 | 2 | 1,277 | $2,947 | — | — | |
| apartment | 2 | 2 | 1,202 | $2,949 | — | — | |
| apartment | 2 | 2 | 1,202 | $2,979 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,816 | — | — | |
| apartment | 2 | 2 | 1,200 | $2,856 | — | — | |
| apartment | 2 | 2 | 1,043 | $3,009 | — | — | |
| apartment | 2 | 2 | 1,200 | $2,876 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,511 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,611 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,531 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,606 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,606 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,571 | — | — | |
| apartment | 2 | 2 | 1,099 | $2,610 | — | — | |
| apartment | 2 | 2 | 1,099 | $2,690 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,595 | — | — | |
| apartment | 2 | 2 | 1,099 | $2,710 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,598 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,771 | — | — | |
| apartment | 2 | 1 | 1,003 | $2,815 | — | — | |
| apartment | 2 | 2 | 1,164 | $2,476 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,741 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,746 | — | — | |
| apartment | 2 | 2 | 1,133 | $2,983 | — | — | |
| apartment | 2 | 2 | 1,133 | $2,983 | — | — | |
| apartment | 2 | 2 | 1,085 | $2,751 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,821 | — | — | |
| apartment | 2 | 2 | 1,277 | $2,902 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,781 | — | — | |
| apartment | 2 | 2 | 1,083 | $2,797 | — | — | |
| apartment | 2 | 3 | 1,143 | $2,879 | — | — | |
| apartment | 2 | 2 | 1,277 | $2,902 | — | — | |
| apartment | 2 | 2 | 1,085 | $2,771 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,801 | — | — | |
| apartment | 2 | 2 | 1,238 | $2,934 | — | — | |
| apartment | 2 | 2 | 1,165 | $2,831 | — | — | |
| apartment | 2 | 2 | 1,185 | $2,921 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,756 | — | — | |
| apartment | 2 | 2 | 1,240 | $3,015 | — | — | |
| apartment | 2 | 2 | 1,085 | $2,801 | — | — | |
| apartment | 2 | 2 | 1,100 | $3,004 | — | — | |
| apartment | 2 | 2 | 1,090 | $2,776 | — | — | |
| apartment | 2 | 2 | 1,277 | $2,957 | — | — | |
| apartment | 2 | 2 | 1,248 | $2,909 | — | — | |
| apartment | 2 | 2 | 1,277 | $2,922 | — | — | |
| apartment | 2 | 2 | 1,043 | $2,729 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,232 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,267 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,189 | — | — | |
| apartment | 2 | 2 | 1,238 | $3,128 | — | — | |
| apartment | 2 | 2 | 1,133 | $3,024 | — | — | |
| apartment | 2 | 2 | 980 | $3,088 | — | — | |
| apartment | 2 | 2 | 1,030 | $3,113 | — | — | |
| apartment | 2 | 2 | 1,100 | $3,034 | — | — | |
| apartment | 2 | 2 | 980 | $3,093 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,272 | — | — | |
| apartment | 2 | 2 | 1,238 | $3,186 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,279 | — | — | |
| apartment | 2 | 2 | 980 | $3,189 | — | — | |
| apartment | 2 | 2 | 1,083 | $3,233 | — | — | |
| apartment | 2 | 3 | 1,143 | $3,189 | — | — | |
| apartment | 2 | 2 | 1,238 | $3,153 | — | — | |
| apartment | 2 | 2 | 1,238 | $3,153 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,222 | — | — | |
| apartment | 2 | 2 | 1,285 | $3,568 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,302 | — | — | |
| apartment | 2 | 2 | 1,248 | $3,279 | — | — | |
| apartment | 2 | 2 | 1,150 | $3,292 | — | — | |
| apartment | 2 | 2 | 1,255 | $3,488 | — | — | |
| apartment | 2 | 2 | 1,096 | $3,421 | — | — | |
| apartment | 2 | 2 | 1,233 | $3,610 | — | — | |
| apartment | 2 | 2 | 1,144 | $3,202 | — | — | |
| condos | 2 | 2 | 1,006 | $2,750 | 2026-08-14 | — | |
| condos | 2 | 2 | 960 | $2,875 | 2026-08-31 | — | |
| condos | 2 | 2 | 1,135 | $3,000 | 2026-08-31 | — | |
| condos | 2 | 2 | 1,049 | $3,100 | 2026-09-01 | — | |
| condos | 2 | 3 | 1,205 | $2,650 | 2026-09-01 | — | |
| condos | 2 | 2 | 994 | $2,700 | 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 |
|---|---|---|---|---|---|---|
| 4990 NW 97th Pl Unit 314 | condos | 2 | 2 | 1,128 | $350,000 | 2026-08-21 |
| 7855 NW 104th Ave Apt 24 | condos | 2 | 2 | 1,135 | $410,000 | 2026-08-07 |
| 6540 NW 114th Ave Apt 1426 | condos | 2 | 2 | 1,115 | $360,000 | 2026-07-31 |
| 7300 NW 114th Ave Unit 307-6 | condos | 2 | 2 | 910 | $320,000 | 2026-07-22 |
| 4420 NW 107th Ave Apt 104 | condos | 2 | 1 | 818 | $375,000 | 2026-07-22 |
| 6420 NW 114th Ave Apt 1332 | condos | 2 | 2 | 1,308 | $365,000 | 2026-07-10 |
| 5670 NW 116th Ave Apt 113 | condos | 2 | 2 | 1,050 | $325,000 | 2026-07-08 |
| 7280 NW 114th Ave Unit 201-8 | condos | 2 | 2 | 870 | $330,000 | 2026-07-08 |
| 9777 NW 46th Ter Unit 111 | condos | 2 | 2 | 1,105 | $360,000 | 2026-07-01 |
| 7825 NW 107th Ave Unit 3-609 | condos | 2 | 2 | 1,244 | $440,000 | 2026-06-30 |
| 7925 NW 104th Ave Apt 25 | condos | 2 | 2 | 1,135 | $400,000 | 2026-06-23 |
| 5533125600 | condos | 2 | 2 | 994 | $335,000 | 2026-06-19 |
| 9725 NW 52nd St Apt 111 | condos | 2 | 2 | 1,130 | $340,000 | 2026-06-12 |
| 8650 NW 97th Ave Apt 204 | condos | 2 | 3 | 1,205 | $380,000 | 2026-06-09 |
| 9782 NW 46th Ter Unit 131 | condos | 2 | 2 | 1,105 | $375,000 | 2026-05-15 |
| 4712 NW 114th Ave Unit 102 | condos | 2 | 2 | 1,010 | $337,000 | 2026-05-08 |
| 4728 NW 97th Ct Unit 86 | condos | 2 | 2 | 1,349 | $395,000 | 2026-05-08 |
| 3402 Torremolinos Ave Unit F35 | condos | 2 | 3 | 1,423 | $455,000 | 2026-05-07 |
| 5610 NW 114th Pl Apt 205 | condos | 2 | 3 | 1,150 | $348,000 | 2026-05-05 |
| 7805 NW 104th Ave Apt 5 | condos | 2 | 2 | 1,048 | $390,000 | 2026-04-29 |
| 8015 NW 104th Ave Apt 6 | condos | 2 | 2 | 1,135 | $410,000 | 2026-04-28 |
| 7751 NW 107th Ave Apt 509 | condos | 2 | 2 | 1,244 | $440,000 | 2026-04-21 |
| 9725 NW 52nd St Apt 213 | condos | 2 | 2 | 1,130 | $363,000 | 2026-04-17 |
| 8760 NW 97th Ave Apt 208 | condos | 2 | 3 | 1,205 | $377,000 | 2026-04-01 |
| 7200 NW 114th Ave Apt 106 | condos | 2 | 2 | 910 | $345,000 | 2026-03-20 |
| 6320 NW 114th Ave Apt 1223 | condos | 2 | 2 | 1,115 | $360,000 | 2026-03-16 |
| 6071639503 | condos | 2 | 1 | 818 | $299,000 | 2026-03-13 |
| 7330 NW 114th Ave Unit 112-5 | condos | 2 | 2 | 910 | $389,000 | 2026-03-11 |
| 3502 Torremolinos Ave Unit F32 | condos | 2 | 3 | 1,423 | $466,000 | 2026-03-10 |
| 5719 NW 114th Ct Apt 101 | condos | 2 | 3 | 1,470 | $330,000 | 2026-02-23 |
| 7751 NW 107th Ave Apt 212 | condos | 2 | 2 | 1,130 | $417,900 | 2026-02-20 |
| 9845 Costa Del Sol Blvd Unit B103 | condos | 2 | 3 | 1,423 | $455,000 | 2026-02-12 |
| 5450 NW 107th Ave Apt 705 | condos | 2 | 3 | 1,328 | $435,000 | 2026-01-26 |
| 4720 NW 102nd Ave Unit 108-21 | condos | 2 | 2 | 926 | $310,000 | 2026-01-22 |
| 7280 NW 114th Ave Unit 101-8 | condos | 2 | 2 | 870 | $345,000 | 2026-01-22 |
| 7751 NW 107th Ave Apt 514 | condos | 2 | 2 | 1,244 | $405,000 | 2026-01-20 |
| 7815 NW 104th Ave Apt 23 | condos | 2 | 2 | 1,135 | $392,000 | 2026-01-20 |
| 10902 NW 83rd St Apt 218 | condos | 2 | 3 | 1,260 | $350,000 | 2025-12-26 |
| 4370 NW 107th Ave Apt 205 | condos | 2 | 2 | 960 | $350,000 | 2025-12-16 |
| 9755 NW 52nd St Apt 107 | condos | 2 | 2 | 1,130 | $320,000 | 2025-12-11 |
| 6540 NW 114th Ave Apt 1402 | condos | 2 | 2 | 1,115 | $375,000 | 2025-12-09 |
| 5660 NW 115th Ct Apt 204 | condos | 2 | 3 | 1,150 | $335,000 | 2025-12-06 |
| 7290 NW 114th Ave Unit 307-7 | condos | 2 | 2 | 910 | $355,000 | 2025-12-04 |
| 10750 NW 66th St Apt 112 | condos | 2 | 2 | 1,700 | $460,000 | 2025-11-26 |
| 10000 NW 41st St Unit 25 | condos | 2 | 3 | 1,392 | $365,000 | 2025-11-24 |
| 11102 NW 83rd St Apt 207 | condos | 2 | 2 | 1,240 | $350,000 | 2025-11-21 |
| 8800 NW 107th Ct Unit 212 | condos | 2 | 3 | 1,123 | $370,000 | 2025-11-05 |
| 7825 NW 107th Ave Apt 408 | condos | 2 | 2 | 1,244 | $430,000 | 2025-10-10 |
| 5670 NW 116th Ave Apt 212 | condos | 2 | 3 | 1,150 | $339,000 | 2025-10-10 |
| 10174 NW 41st St Unit 96-9 | condos | 2 | 3 | 1,422 | $467,000 | 2025-10-03 |
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 |
|---|---|---|---|---|---|---|
| 5118 NW 115th Ct | townhomes | 2 | 2 | 923 | $523,000 | — |
| 7825 NW 107th Ave Apt 419 | condos | 2 | 2 | 1,130 | $390,000 | — |
| 5670 NW 116th Ave Apt 222 | condos | 2 | 3 | 1,150 | $355,000 | — |
| 10720 NW 66th St Apt 305 | condos | 2 | 2 | 1,710 | $450,000 | — |
| 3728 Estepona Ave Unit 15D | townhomes | 2 | 3 | 1,630 | $469,999 | — |
| 7751 NW 107th Ave Apt 209 | condos | 2 | 2 | 1,244 | $430,000 | — |
| 11101 NW 83rd St Apt 201 | condos | 2 | 3 | 1,260 | $370,000 | — |
| 5670 NW 116th Ave Apt 219 | townhomes | 2 | 3 | 1,150 | $398,500 | — |
10-year hold projection
IRR0.1%
Equity multiple1.01x
Total return (10yr)$51,269
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $396,550 | $10,854 | -$14,625 | $304,661 | $91,889 |
| 2 | $408,447 | $11,284 | -$14,238 | $301,092 | $107,355 |
| 3 | $420,700 | $11,730 | -$13,837 | $297,278 | $123,422 |
| 4 | $433,321 | $12,192 | -$13,420 | $293,202 | $140,118 |
| 5 | $446,321 | $12,670 | -$12,988 | $288,847 | $157,474 |
| 6 | $459,710 | $13,166 | -$12,540 | $284,192 | $175,518 |
| 7 | $473,501 | $13,679 | -$12,076 | $279,218 | $194,283 |
| 8 | $487,706 | $14,211 | -$11,594 | $273,902 | $213,804 |
| 9 | $502,338 | $14,762 | -$11,095 | $268,221 | $234,116 |
| 10 | $517,408 | $15,332 | -$10,577 | $262,150 | $255,258 |
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.