Active · Condominium
$640,000
460 NE 28th St 3002, Miami, FL 33137
- Beds
- 1
- Baths
- 1
- Living area
- 854 sq ft
- $ / sq ft
- $749/sq ft
- Year built
- 2015
- Lot size
- —
- HOA fee
- $1,544 Monthly
- Annual tax
- $10,619
About this property
Exceptional east-facing residence at Icon Bay with open views of Biscayne Bay and the Miami skyline. Offering a bright open layout with floor-to-ceiling windows and porcelain flooring throughout. Private elevator entry provides added privacy and convenience. The European-style kitchen features Wolf and Sub-Zero appliances, marble countertops, and modern cabinetry. The primary suite includes a spa-style bathroom with glass shower overlooking the bay. Enjoy sunrise and bay views from the primary bedroom and living area. Master bedroom features ensuite bathrooms and custom built-out closets. One assigned parking spaces included. Icon Bay offers resort-style amenities including bayfront pool, fitness center, spa, tennis courts, theater, club room. Prime Edgewater location close to dining, shopping, and major roadways.
Interior & exterior features
Appliances
- Dryer
- Dishwasher
Cooling
- Central Air
Heating
- Central
Views
- Bay
- Other
- Water
Waterfront
- Bayfront
- No Fixed Bridges
- Ocean Access
- Other
Parking
- One Space
Interior features
- Elevator
Exterior features
- Security High Impact Doors
Pool
- Association
Flooring
- Tile
construction
- Block
security
- Door Man
- Elevator Secured
- Fire Alarm
- Secured Garage Parking
- Key Card Entry
- Lobby Secured
- Security Guard
association_amenities
- Clubhouse
- Fitness Center
- Pool
- Elevators
association_fee_includes
- Amenities
- Internet
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
-$2,869
- Cap rate
- 0.3%
- Net yield
- 0.3%
- Cash-on-cash return
- -19.2%
- Gross yield
- 6.2%
- Mortgage payment
- $3,034/mo
- Down payment
- $160,000
- Loan amount
- $480,000
- Annual NOI
- $1,981
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.