4438 NW 81st Ave
Doral, FL 33166View map
- Single-family
- 4 bd
- 3.5 ba
- 3,077 sq ft
$1,350,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $407 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 3 full, 1 half
- Size
- 3,077 sq ft
- Year built
- Not listed
- HOA fee
- $407 a month
- Annual tax bill
- Not listed
- Days on market
- 8 days (listed Oct 28, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Doral
347 homes for sale in Doral
$919,000
5350 NW 84th Ave Unit 2013
Doral, FL 33166
Condo · 3 bd · 3 ba · 1,379 sq ft
$450,000
8201 NW 41st St Unit D306
Doral, FL 33166
Condo · 3 bd · 2 ba · 1,124 sq ft
$1,265,000
4368 NW 80th Ave
Doral, FL 33166
3 bd · 2.5 ba · 2,158 sq ft
$505,000
4740 NW 84th Ct Unit 43
Doral, FL 33166
Condo · 2 bd · 2 ba · 1,129 sq ft
$875,000
4861 NW 83rd Path
Doral, FL 33166
Townhome · 3 bd · 2 full + 2 half ba · 2,026 sq ft
$425,000
5350 NW 84th Ave Unit 803
Doral, FL 33166
Condo · 1 bd · 1 ba · 686 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.