All listings
Active
ActiveSingle Family Residence
$2,000,000$955 / sqft
3520 SW 25th Ter, Miami FL 33133
Listed
4
Bedrooms
4
Bathrooms
2,095 sqft
Interior
2026
Year built
None
HOA
Single Family Residence
Type
About this home
Two brand-new luxury townhomes now available at 3520 SW 25th Terrace, Miami, FL 33133, ideally located between Coral Gables and Coconut Grove. Each newly constructed residence features 4 bedrooms, 3.5 bathrooms, contemporary architecture, sophisticated high-end finishes, spacious living and entertaining areas, and a dedicated wine storage area that adds an elegant finishing touch. Enjoy an exceptional Miami location approximately a 5-minute walk to The Shops at Merrick Park, surrounded by upscale shopping, restaurants, cafés and everyday conveniences. Just minutes from Miracle Mile, Downtown Coral Gables, Coconut Grove, CocoWalk, the University of Miami and Metrorail, with convenient access to Brickell, Downtown Miami and Miami International Airport. A rare opportunity to purchase one or both newly built luxury townhomes in a highly desirable central Miami location. Perfect for buyers seeking new construction near Coral Gables and Coconut Grove with luxury finishes, modern design, walkability and easy access to some of Miami's most sought-after destinations. Professional pictures coming soon!
Features
- First Floor Entry
- Other
- None
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$10,113
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 4-bed rentals in Coconut Grove, from 10 active listings; the middle half ask $16,000–$25,000.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.