All listings
Active
Active1 / 34
Photo 1 of 34
Waterfront · Townhouse
$679,999$287 / sqft
3301 nw 13th terr, Miami FL 33125
Listed
5
Bedrooms
4
Bathrooms
2,367 sqft
Interior
1979
Year built
$60 / mo
HOA
Townhouse
Type
About this home
Waterfront townhouse located in a private community of only 8 residences, ideally situated in the heart of Miami with convenient access to SR-836, Downtown Miami, Miami International Airport, and South Beach. The property features a spacious 5-bedroom, 4-bathroom layout with two separate living areas, offering flexibility for both homeowners and investors. Currently tenant-occupied and generating a total of $5,800 in monthly rental income. One unit features 3 bedrooms and 2.5 bathrooms, while the second offers 2 bedrooms and 1 bathroom. Both leases are scheduled to expire in January, providing flexibility for future rental adjustments or owner occupancy. The property features updated kitchen cabinetry and appliances, two independent A/C systems, and a recently recertified flat roof. The private driveway provides parking for up to 4 vehicles. Upstairs bedrooms feature private balconies overlooking the canal, with stairs leading to a lower terrace. HOA is only $60 per month. A unique opportunity to own a waterfront property with multiple living spaces and established rental income.
Features
- First Floor Entry
- Other
- Canal
Leasing
- Minimum lease
- 360 days
- Leases permitted per year
- 1
Leasing terms as stated in the MLS listing, not verified by us. The association’s governing documents control what is actually permitted and can change — confirm before you buy.
Location
Approximate — shows the building, not the unit.
Run the numbers
We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter rent, property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. We are not a lender and neither offer nor arrange financing. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.