5350 NW 84th Ave Unit 1812
Doral, FL 33166 · condos · For Sale · 154 days on market
Asking price$444,500
1 beds 1 baths 650 sqft
Suggested offer$194,156$250,344 above the est. market value of $194,156.
View on Realtor.com →Listed by Jimmy Escobar · Realty One Group Evolution
Typecondos
Built2019
Price / sqft$684
Est. value (own analysis)$194,156
Rent estimate (own analysis)$2,513/mo
HOA$750/mo
1 / 12
Show every detail
Statusfor_sale
Listed date2026-04-01
Removed date—
MLSMiamiMLS #A11993244
Coordinates25.82061, -80.33483
Address5350 NW 84th Ave Unit 1812
CityDoral
StateFL
Zip33166
Listing ID9720125766
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 | $444,500 |
| Down payment (20.0%) | $88,900 |
| Loan amount | $355,600 |
| Closing costs (5.0%) | $22,225 |
| Total cash to close | $111,125 |
| Income | |
| Rent (comp-derived) | $2,513$30,156 |
| Vacancy loss (8.0%) | |
| Effective gross income | $2,312$27,744 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $704$8,446 |
| Insurance (placeholder 0.8% of price) | $296$3,556 |
| HOA dues | $750$9,000 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $126$1,508 |
| Total operating expenses | $1,876$22,509 |
| 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) | $126$1,508 |
| 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 |
|---|---|---|---|---|---|---|---|
| condos | 1 | 1 | 710 | $2,000 | 2026-06-09 | — | |
| apartment | 1 | 1 | 786 | $2,585 | — | — | |
| apartment | 1 | 1 | 786 | $2,585 | — | — | |
| apartment | 1 | 1 | 696 | $2,932 | — | — | |
| apartment | 1 | 1 | 696 | $3,088 | — | — | |
| apartment | 1 | 1 | 696 | $3,278 | — | — | |
| apartment | 1 | 1 | 696 | $3,088 | — | — | |
| apartment | 1 | 1 | 761 | $2,639 | — | — | |
| apartment | 1 | 1 | 749 | $2,649 | — | — | |
| apartment | 1 | 1 | 780 | $2,845 | — | — | |
| apartment | 1 | 1 | 696 | $2,353 | — | — | |
| apartment | 1 | 1 | 810 | $2,200 | 2026-08-28 | — | |
| apartment | 1 | 1 | 710 | $1,750 | 2026-08-27 | — | |
| condos | 1 | 1 | 810 | $1,800 | 2026-08-27 | — | |
| condos | 1 | 1 | 670 | $2,800 | 2026-08-27 | — | |
| apartment | 1 | 1 | 594 | $2,253 | 2025-05-15 | — | |
| apartment | 1 | 1 | 696 | $2,329 | 2025-08-13 | — | |
| apartment | 1 | 1 | 785 | $2,815 | 2024-06-11 | — | |
| condos | 1 | 1 | 560 | $1,900 | 2026-07-22 | — | |
| apartment | 1 | 1 | 700 | $2,000 | 2026-08-04 | — | |
| apartment | 1 | 1 | 520 | $1,950 | 2024-08-24 | — | |
| condos | 1 | 1 | 810 | $2,000 | 2026-07-30 | — | |
| condos | 1 | 1 | 710 | $1,850 | 2026-08-20 | — | |
| condos | 1 | 1 | 710 | $2,000 | 2026-08-03 | — | |
| condos | 1 | 1 | 810 | $1,900 | 2026-05-11 | — | |
| apartment | 1 | 1 | 780 | $1,950 | 2026-08-03 | — | |
| condos | 1 | 1 | 780 | $1,990 | 2026-07-02 | — | |
| condos | 1 | 1 | 810 | $2,050 | 2026-07-08 | — | |
| condos | 1 | 1 | 810 | $1,800 | 2026-08-17 | — | |
| condos | 1 | 1 | 810 | $2,050 | 2026-08-24 | — | |
| condos | 1 | 1 | 810 | $2,000 | 2026-07-06 | — | |
| condos | 1 | 1 | 780 | $1,900 | 2026-08-19 | — | |
| apartment | 1 | 1 | 604 | $1,595 | 2026-07-08 | — | |
| condos | 1 | 1 | 810 | $2,100 | 2026-07-23 | — | |
| apartment | 1 | 1 | 600 | $1,700 | 2026-08-26 | — | |
| condos | 1 | 1 | 710 | $1,850 | 2026-08-19 | — | |
| condos | 1 | 1 | 810 | $1,800 | 2026-07-22 | — | |
| condos | 1 | 1 | 810 | $1,925 | 2026-04-08 | — | |
| condos | 1 | 1 | 780 | $1,900 | 2026-08-22 | — | |
| condos | 1 | 1 | 810 | $1,800 | 2026-07-22 | — | |
| condos | 1 | 1 | 710 | $1,795 | 2026-07-22 | — | |
| condos | 1 | 1 | 810 | $2,100 | 2026-08-25 | — | |
| apartment | 1 | 1 | 810 | $2,000 | 2026-08-06 | — | |
| condos | 1 | 1 | 810 | $2,100 | 2026-06-10 | — | |
| condos | 1 | 1 | 780 | $2,000 | 2026-05-04 | — | |
| condos | 1 | 1 | 738 | $2,550 | 2026-08-11 | — | |
| condos | 1 | 1 | 810 | $1,800 | 2026-08-17 | — | |
| condos | 1 | 1 | 710 | $2,050 | 2026-07-05 | — | |
| condos | 1 | 1 | 780 | $2,100 | 2026-04-22 | — | |
| condos | 1 | 1 | 810 | $1,890 | 2026-07-29 | — | |
| condos | 1 | 1 | 810 | $1,900 | 2026-08-17 | — | |
| condos | 1 | 1 | 810 | $2,150 | 2026-07-17 | — | |
| condos | 1 | 1 | 780 | $2,100 | 2026-04-07 | — | |
| condos | 1 | 1 | 810 | $2,000 | 2026-03-27 | — | |
| condos | 1 | 1 | 780 | $1,900 | 2026-08-07 | — | |
| condos | 1 | 1 | 710 | $2,100 | 2026-07-27 | — | |
| condos | 1 | 1 | 777 | $2,650 | 2026-08-07 | — | |
| condos | 1 | 1 | 698 | $2,700 | 2026-07-31 | — | |
| condos | 1 | 1 | 780 | $2,100 | 2026-08-12 | — | |
| condos | 1 | 1 | 698 | $2,750 | 2026-08-08 | — | |
| condos | 1 | 1 | 810 | $2,000 | 2026-05-18 | — | |
| condos | 1 | 1 | 769 | $2,900 | 2026-06-16 | — | |
| apartment | 1 | 1 | 430 | $2,400 | 2026-03-03 | — | |
| condos | 1 | 1 | 686 | $3,500 | 2026-06-03 | — | |
| condos | 1 | 1 | 777 | $2,900 | 2026-08-11 | — | |
| condos | 1 | 1 | 778 | $2,800 | 2026-07-20 | — | |
| condos | 1 | 1 | 688 | $2,700 | 2026-08-10 | — | |
| condos | 1 | 1 | 686 | $4,200 | 2026-07-22 | — | |
| condos | 1 | 1 | 650 | $3,800 | 2024-07-02 | — | |
| condos | 1 | 1 | 698 | $2,575 | 2026-07-06 | — | |
| apartment | 1 | 1 | 696 | $2,405 | — | — | |
| apartment | 1 | 1 | 696 | $2,369 | — | — | |
| apartment | 1 | 1 | 696 | $2,773 | — | — | |
| apartment | 1 | 1 | 753 | $2,555 | — | — | |
| apartment | 1 | 1 | 761 | $2,649 | — | — | |
| apartment | 1 | 1 | 738 | $2,259 | — | — | |
| apartment | 1 | 1 | 786 | $2,670 | — | — | |
| apartment | 1 | 1 | 780 | $2,678 | — | — | |
| apartment | 1 | 1 | 696 | $2,697 | — | — | |
| apartment | 1 | 1 | 786 | $2,625 | — | — | |
| apartment | 1 | 1 | 778 | $2,663 | — | — | |
| apartment | 1 | 1 | 778 | $2,643 | — | — | |
| apartment | 1 | 1 | 796 | $2,664 | — | — | |
| apartment | 1 | 1 | 796 | $2,684 | — | — | |
| apartment | 1 | 1 | 778 | $2,653 | — | — | |
| apartment | 1 | 1 | 723 | $2,513 | — | — | |
| apartment | 1 | 1 | 753 | $2,565 | — | — | |
| apartment | 1 | 1 | 733 | $2,725 | — | — | |
| apartment | 1 | 1 | 753 | $2,595 | — | — | |
| apartment | 1 | 1 | 723 | $2,533 | — | — | |
| apartment | 1 | 1 | 786 | $2,725 | — | — | |
| apartment | 1 | 1 | 786 | $2,700 | — | — | |
| apartment | 1 | 1 | 786 | $2,700 | — | — | |
| apartment | 1 | 1 | 733 | $2,765 | — | — | |
| apartment | 1 | 1 | 787 | $2,883 | — | — | |
| apartment | 1 | 1 | 787 | $2,898 | — | — | |
| apartment | 1 | 1 | 861 | $2,785 | — | — | |
| apartment | 1 | 1 | 861 | $2,810 | — | — | |
| apartment | 1 | 1 | 796 | $2,754 | — | — | |
| apartment | 1 | 1 | 787 | $3,218 | — | — | |
| apartment | 1 | 1 | 787 | $3,118 | — | — | |
| apartment | 1 | 1 | 650 | $1,900 | 2023-12-15 | — | |
| condos | 1 | 1 | 777 | $3,000 | 2026-09-01 | — | |
| condos | 1 | 1 | 686 | $2,700 | 2026-08-31 | — | |
| condos | 1 | 1 | 738 | $2,450 | 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 |
|---|---|---|---|---|---|---|
| 8205 Lake Dr Unit 204 | condos | 1 | 1 | 810 | $220,000 | 2026-08-25 |
| 5252 NW 85th Ave Apt 1005 | condos | 1 | 1 | 688 | $350,000 | 2026-08-17 |
| 4910 NW 79th Ave Apt 108 | condos | 1 | 1 | 810 | $260,000 | 2026-08-07 |
| 5252 NW 85th Ave Apt 706 | condos | 1 | 1 | 777 | $420,000 | 2026-07-13 |
| 8323 Lake Dr Apt 506 | condos | 1 | 1 | 810 | $205,000 | 2026-07-09 |
| 8005 Lake Dr Apt 201 | condos | 1 | 1 | 770 | $230,000 | 2026-06-25 |
| 8180 Geneva Ct Apt 419 | condos | 1 | 1 | 710 | $205,000 | 2026-06-17 |
| 8265 NW 41st St Apt 402 | condos | 1 | 1 | 738 | $320,000 | 2026-05-27 |
| 4810 NW 79th Ave Apt 108 | condos | 1 | 1 | 810 | $240,000 | 2026-05-07 |
| 8215 Lake Dr Unit 201 | condos | 1 | 2 | 810 | $210,000 | 2026-04-22 |
| 8005 Lake Dr Apt 408 | condos | 1 | 1 | 770 | $227,500 | 2026-04-22 |
| 701 S Royal Poinciana Blvd Apt 13 | condos | 1 | 1 | 619 | $180,000 | 2026-04-14 |
| 4804 NW 79th Ave Apt 201 | condos | 1 | 1 | 810 | $215,000 | 2026-04-10 |
| 8353 Lake Dr Apt 104 | condos | 1 | 1 | 810 | $190,000 | 2026-04-06 |
| 8225 Lake Dr Apt 101 | condos | 1 | 1 | 810 | $265,000 | 2026-03-31 |
| 5731 NW 37th St Apt 322 | condos | 1 | 2 | 771 | $190,000 | 2026-03-24 |
| 8265 NW 41st St Unit C307 | condos | 1 | 1 | 738 | $333,000 | 2026-03-12 |
| 5201 Geneva Way Apt 102 | condos | 1 | 1 | 810 | $232,000 | 2026-02-02 |
| 8180 Geneva Ct Apt 224 | condos | 1 | 1 | 710 | $230,000 | 2026-01-31 |
| 5731 NW 37th St Apt 206 | condos | 1 | 2 | 735 | $215,000 | 2025-12-29 |
| 4610 NW 79th Ave Apt 2B | condos | 1 | 1 | 780 | $230,000 | 2025-12-26 |
| 5350 NW 84th Ave Unit 711 | condos | 1 | 1 | 661 | $425,000 | 2025-12-22 |
| 8323 Lake Dr Apt 402 | condos | 1 | 1 | 810 | $262,000 | 2025-12-15 |
| 5300 NW 85th Ave Apt 1107 | condos | 1 | 1 | 698 | $350,000 | 2025-12-11 |
| 8290 Lake Dr Apt 443 | condos | 1 | 1 | 710 | $237,500 | 2025-11-24 |
| 9678483752 | condos | 1 | 1 | 670 | $390,000 | 2025-11-14 |
| 8343 Lake Dr Apt 302 | condos | 1 | 1 | 810 | $245,000 | 2025-10-10 |
| 8353 Lake Dr Apt 302 | condos | 1 | 1 | 810 | $250,000 | 2025-10-07 |
| 5419733501 | condos | 1 | 1 | 710 | $205,000 | 2025-09-29 |
| 8215 Lake Dr Unit 207 | condos | 1 | 1 | 810 | $212,500 | 2025-09-19 |
| 8120 Geneva Ct Apt 252 | condos | 1 | 1 | 710 | $235,000 | 2025-09-17 |
| 5350 NW 84th Ave Unit 411 | condos | 1 | 1 | 661 | $415,000 | 2025-09-16 |
| 5201 Geneva Way Apt 201 | condos | 1 | 1 | 810 | $220,000 | 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 |
|---|---|---|---|---|---|---|
| 5112 NW 79th Ave Apt 201 | condos | 1 | 1 | — | $228,000 | — |
| 8353 Lake Dr Apt 204 | condos | 1 | 1 | 810 | $219,000 | — |
| 8290 Lake Dr Apt 426 | condos | 1 | 1 | 710 | $250,000 | — |
| 8290 Lake Dr Apt 440 | condos | 1 | 1 | 710 | $240,000 | — |
| 4200 NW 79th Ave Apt 1C | condos | 1 | 1 | 780 | $225,000 | — |
| 5300 Paseo Blvd Unit 1807 | condos | 1 | 1 | 698 | $362,500 | — |
| 5020 NW 79th Ave Apt 202 | condos | 1 | 1 | 810 | $249,990 | — |
| 8301 NW 41st St Unit B303 | condos | 1 | 1 | 738 | $322,000 | — |
10-year hold projection
IRR-4.2%
Equity multiple0.30x
Total return (10yr)-$19,439
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $457,835 | $5,234 | -$23,696 | $351,745 | $106,090 |
| 2 | $471,570 | $5,504 | -$23,464 | $347,624 | $123,946 |
| 3 | $485,717 | $5,784 | -$23,222 | $343,221 | $142,496 |
| 4 | $500,289 | $6,076 | -$22,970 | $338,516 | $161,773 |
| 5 | $515,297 | $6,380 | -$22,707 | $333,487 | $181,810 |
| 6 | $530,756 | $6,695 | -$22,433 | $328,113 | $202,643 |
| 7 | $546,679 | $7,023 | -$22,147 | $322,370 | $224,309 |
| 8 | $563,079 | $7,365 | -$21,850 | $316,232 | $246,847 |
| 9 | $579,972 | $7,719 | -$21,540 | $309,674 | $270,298 |
| 10 | $597,371 | $8,088 | -$21,217 | $302,664 | $294,707 |
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.