Active · Condominium
$545,000
3232 SW 22nd Ter 113, Miami, FL 33145
- Beds
- 2
- Baths
- 3
- Living area
- 1,595 sq ft
- $ / sq ft
- $342/sq ft
- Year built
- 2007
- Lot size
- —
- HOA fee
- $1,630 Monthly
- Annual tax
- $5,780
About this property
Stunning 2-bedroom, 2.5-bath + Den townhouse in the heart of Coral Gables, offering the perfect blend of privacy, convenience, and resort-style living. Enjoy a private independent entrance as well as access through the building’s elegant lobby. This exceptional residence features spacious living areas and access to outstanding club-style amenities. Ideally located near Coral Gables’ finest dining, shopping, parks, and entertainment—an incredible opportunity to enjoy a premier lifestyle in one of Miami’s most desirable neighborhoods. Seller motivated!!
Interior & exterior features
Appliances
- Dryer
- Dishwasher
- Electric Range
- Electric Water Heater
- Disposal
- Ice Maker
- Microwave
- Refrigerator
- Self Cleaning Oven
- Washer
Cooling
- Electric
Heating
- Electric
Views
- None
Parking
- Detached
- Underground
- One Space
- Valet
Interior features
- Bedroom On Main Level
- French Doors Atrium Doors
- First Floor Entry
- Living Dining Room
- Pantry
- Upper Level Primary
- Walk In Closets
Exterior features
- None
Pool
- Association
Flooring
- Hardwood
- Tile
- Wood
construction
- Block
security
- Lobby Secured
- Other
- Smoke Detectors
association_amenities
- Business Center
- Clubhouse
- Elevators
- Fitness Center
- Pool
- Sauna
- Spa Hot Tub
- Storage
- Trash
association_fee_includes
- Amenities
- Internet
- Water
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
-$1,080
- Cap rate
- 3.3%
- Net yield
- 3.3%
- Cash-on-cash return
- -8.5%
- Gross yield
- 9.6%
- Mortgage payment
- $2,584/mo
- Down payment
- $136,250
- Loan amount
- $408,750
- Annual NOI
- $18,041
Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.