All listings
Pending
Pending1 / 19
Photo 1 of 19
Condominium
$399,900$649 / sqft
3304 Virginia St # 4A, Miami FL 33133
Listed
1
Bedrooms
1
Bathrooms
616 sqft
Interior
1970
Year built
$727 / mo
HOA
Condominium
Type
About this home
RARELY AVAILABLE. BRIGHT AND SPACIOUS CORNER UNIT WITH TWO BALCONIES IN A COCONUT GROVE BOUTIQUE BUILDING. STEPS FROM THE MAYFAIR, COCOWALK, AND ALL THE SHOPS AND RESTAURANTS THE CITY HAS TO OFFER. WOOD FLOOR THROUGHOUT. THE LIVING ROOM OPENS ON AN OVERSIZED BALCONY. 1 ASSIGNED PARKING SPACE. BUILDING HAS A ROOFTOP DECK WITH POOL AND ON-SITE LAUNDRY ROOM. CURRENTLY LEASED $2100 TO AN EXCELLENT TENANT.
Features
- Other
- Other View
Leasing
- Minimum lease
- 365 days
- Leases permitted per year
- 1
- Okay To Lease 1st Year
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. Open in maps (opens in a new tab)
Estimated loan & HOA
$2,749
Loan payment and HOA only. Property tax and insurance are significant here and are included.
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 1-bed rentals in Coconut Grove, from 32 active listings; the middle half ask $2,250–$4,000.That is what landlords ask, not what units let for — edit it if you know better.
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 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.