Interior
- Bedrooms
- 2
- Bathrooms
- 3
- Living area
- 1,151 sq ft
Active · Condominium
$880,000
Miami, FL 33137
- Beds
- 2
- Baths
- 3
- Living area
- 1,151 sq ft
- $ / sq ft
- $765/sq ft
- Year built
- 2018
- Lot size
- —
- HOA fee
- $1,600
- Annual tax
- —
About this property
2 Bedroom 3 Bath Plus Den with Direct Breathtaking Water view. Minutes from Design district, Wynwood, Brickell, Restaurants, Entertainment and Beaches. updated till 04/02/2025 : Master HOA fee $686.42 Building HOA fee$ 913.91. Leased till July 9th 2027 at 5200/mo.
Property location
Get DirectionsMiami, FL 33137
Loading property location…
Facts & features
Exterior & Structure
- Property type
- Condominium
- Year built
- 2018
Parking
Not provided in the MLS listing.
HOA, Community & Financials
- Association fee
- $1,600
- County
- Miami-Dade
- MLS listing ID
- A11782745
- Listing status
- Active
Investment intelligence
Yield & ROI calculator
Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.
Estimated monthly cash flow
-$3,636
- Cap rate
- 0.7%
- Net yield
- 0.7%
- Cash-on-cash return
- -17.7%
- Gross yield
- 6.1%
- Mortgage payment
- $4,172/mo
- Down payment
- $220,000
- Loan amount
- $660,000
- Annual NOI
- $6,434
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.