1135 103rd 307, Bay Harbor Islands, FL 33154 — MLS photo

Get More Info About This Property

1135 103rd 307, Bay Harbor Islands, FL 33154

Active · Condominium

$1,900,000

1135 103rd 307, Bay Harbor Islands, FL 33154

Beds
2
Baths
3
Living area
— sq ft
$ / sq ft
—
Year built
2024
Lot size
—
HOA fee
$3,672
Annual tax
—

About this property

Take a Breath and touch a piece of at the newly constructed Onda Residences in Bay Harbor Islands. This 1,917 sq ft unit offers stunning and unique terrace from the expansive living space and primary suite with in-built grill, complete with extra-large double walk-in closets. Enjoy high-end finishes like custom Italian cabinets, elegant Italian porcelain floors, and Barausse Italian doors. The unit includes a den/office, 2 tandem parking spaces, and storage and a private outdoor terrace that is over 1000 sq ft with an outdoor kitchen.Onda Residences features EV charging stations, a marina, a spa, a fitness center, free valet and a rooftop pool with breathtaking views of the intracoastal, Bal Harbour skyline and the ocean. Unit rented until Sept 2026

Property location

Get Directions

1135 103rd 307, Bay Harbor Islands, FL 33154

Loading property location…

Facts & features

Interior

Bedrooms
2
Bathrooms
3

Exterior & Structure

Property type
Condominium
Year built
2024

Parking

Not provided in the MLS listing.

HOA, Community & Financials

Association fee
$3,672
County
Miami-Dade
MLS listing ID
A11974900
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

-$7,391

Cap rate
1.0%
Net yield
1.0%
Cash-on-cash return
-16.7%
Gross yield
6.6%
Mortgage payment
$9,007/mo
Down payment
$475,000
Loan amount
$1,425,000
Annual NOI
$19,396

Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.