775 NE 77th Ter, Miami, FL 33138 — MLS photo

Get More Info About This Property

775 NE 77th Ter, Miami, FL 33138

Active · SingleFamilyResidence

$8,900,000

775 NE 77th Ter, Miami, FL 33138

Beds
6
Baths
7
Living area
6,902 sq ft
$ / sq ft
$1,289/sq ft
Year built
2021
Lot size
10,710 sq ft
HOA fee
—
Annual tax
$124,003

About this property

Experience elevated luxury in this newly built gated waterfront estate, nestled within the prestigious 24/7 guard-patrolled community of Belle Meade. Quietly positioned on a generous 10,710 SF lot, this smart home offers 6 bedrooms and 6.5 bathrooms across 6,902 SF of refined interior living space, thoughtfully designed for comfort and tranquility. A striking pivot door welcomes you into a dramatic 21-foot foyer, revealing expansive interiors with 11-foot ceilings and sleek modern finishes throughout. The main living areas flow seamlessly, anchored by a custom kitchen outfitted with Wolf and Sub-Zero appliances, elegant cabinetry, and a spacious walk-in pantry—perfect for both everyday living and entertaining. Designed for year-round enjoyment, the outdoor spaces feature a heated pool, fully equipped summer kitchen, and covered lounge areas surrounded by lush tropical landscaping. With 70 feet of private dockage and direct access to Biscayne Bay with no fixed bridges, this property is ideal for boating enthusiasts. Blending privacy with contemporary design, this exceptional waterfront residence offers effortless sophistication just minutes from Miami’s Design District, beaches, and downtown—truly a modern coastal masterpiece.

Property location

Get Directions

775 NE 77th Ter, Miami, FL 33138

Loading property location…

Facts & features

Interior

Bedrooms
6
Bathrooms
7
Living area
6,902 sq ft
Flooring
Hardwood, Tile, Wood
Appliances
Dryer, Dishwasher, Electric Water Heater, Disposal, Ice Maker, Refrigerator, Wine Cooler, Washer
Cooling
Electric
Heating
Electric
Interior features
Breakfast Bar, Bidet, Built In Features, Bedroom On Main Level, Closet Cabinetry, Dining Area, Separate Formal Dining Room, Dual Sinks, First Floor Entry, Kitchen Dining Combo, Separate Shower, Upper Level Primary, Walk In Closets
Furnished
Furnished

Exterior & Structure

Property type
SingleFamilyResidence
Year built
2021
Lot size
10,710 sq ft
Architectural style
Two Story
Roof
Concrete
Construction
Block
Exterior features
Balcony, Barbecue, Lighting, Outdoor Grill, Security High Impact Doors
Pool
Heated, In Ground, Pool
Waterfront
Canal Front, No Fixed Bridges, Seawall
View
Canal

Parking

Garage spaces
2
Covered spaces
2
Parking features
Attached, Driveway, Garage, On Street, Garage Door Opener

HOA, Community & Financials

Security
Gated Community, Security Guard
Annual tax
$124,003
Subdivision
BELLE MEADE 1 ST ADDN
County
Miami-Dade
Days on market
194
MLS listing ID
A11991520
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

-$24,507

Cap rate
2.4%
Net yield
2.4%
Cash-on-cash return
-11.8%
Gross yield
5.0%
Mortgage payment
$42,191/mo
Down payment
$2,225,000
Loan amount
$6,675,000
Annual NOI
$212,206

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