All listings
Pending
Pending1 / 40
Photo 1 of 40
Waterfront · Single Family Residence
$710,000$256 / sqft
22673 SW 105th Ave, Miami FL 33190
Listed
5
Bedrooms
3
Bathrooms
2,777 sqft
Interior
2009
Year built
$80 / mo
HOA
Single Family Residence
Type
About this home
This is a rare opportunity to purchase this original developer model home as this is the only like model from the original developer in the community on the lake. Boasting 2800 adjusted SF, this beautiful two-story lakefront home in the desirable Enclave at Black Point Marina community. Original owner! This spacious 5-bedroom, 3-bathroom residence offers one full bedroom and one full bathroom downstairs, a formal dining area, living room and spacious family room overlooking the backyard with kitchen countertop seating. Kitchen has a breakfast nook with five pano windows overlooking the backyard. 2nd floor has 4 bedrooms, one room with a balcony, a laundry room and the primary room has a double closet with large en suite bathroom. Beautiful lake views and a great layout for comfortable living and entertaining. Features include impact windows, plantation shutters and solar panels for added energy efficiency (subject to a trasnfer agreement). Enjoy the tranquility of lakefront living while being conveniently located near Black Point Marina, shopping, dining, parks, and major roadways. Easy to show!
Features
- First Floor Entry
- Built-in Features
- Closet Cabinetry
- Walk-In Closet(s)
- Attic
- Family Room
- Utility Room/Laundry
- Fruit Trees
- Lake
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 5-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $5,000–$20,000.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.